|
Real-time Estimate
Cboe BZX
11:37:23 2026-08-20 EDT
|
5-day change | 1st Jan Change | ||
| 216.30 USD | -3.11% |
|
-4.99% | +11.03% |
Company Valuation: WD-40 Company
Data adjusted to current consolidation scope
| Fiscal Period: August | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,285 | 2,578 | 2,914 | 3,561 | 2,924 | 2,996 | - | - |
| Change | - | -21.52% | 13.05% | 22.2% | -17.89% | 2.47% | - | - |
| Enterprise Value (EV) 1 | 3,315 | 2,686 | 2,987 | 3,609 | 2,953 | 3,031 | 3,021 | 3,015 |
| Change | - | -18.96% | 11.18% | 20.84% | -18.18% | 2.65% | -0.33% | -0.21% |
| P/E | 47.1x | 38.6x | 44.5x | 51.4x | 32.3x | 36.1x | 34.3x | 31.8x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -10.34x | -31.15x | 8.87x | 1x | -4.83x | 6.58x | 4.08x |
| Capitalization / Revenue | 6.73x | 4.97x | 5.42x | 6.03x | 4.72x | 4.39x | 4.12x | 3.87x |
| EV / Revenue | 6.79x | 5.18x | 5.56x | 6.11x | 4.76x | 4.44x | 4.15x | 3.89x |
| EV / EBITDA | 34.6x | 28.1x | 30.5x | 34.1x | 26.4x | 24.2x | 23.4x | 20.9x |
| EV / EBIT | 37.3x | 30.8x | 33.3x | 37.5x | 28.4x | 27.4x | 26.1x | 23.5x |
| EV / FCF | 47.6x | -47x | 60.6x | 94x | 35.4x | 144x | 70.1x | 85x |
| FCF Yield | 2.1% | -2.13% | 1.65% | 1.06% | 2.82% | 0.69% | 1.43% | 1.18% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 5.09 | 4.9 | 4.83 | 5.11 | 6.69 | 6.19 | 6.512 | 7.02 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 488.1 | 518.8 | 537.3 | 590.6 | 620 | 683 | 727.1 | 774.1 |
| EBITDA 1 | 95.86 | 95.62 | 97.88 | 105.8 | 112 | 125.5 | 129.3 | 143.9 |
| EBIT 1 | 88.84 | 87.33 | 89.72 | 96.35 | 103.8 | 110.7 | 115.5 | 128.3 |
| Net income 1 | 70.23 | 67.33 | 65.99 | 69.64 | 90.99 | 83.75 | 86.58 | 93.8 |
| Net Debt 1 | 29.78 | 108.5 | 72.4 | 47.94 | 28.86 | 35 | 24.95 | 18.7 |
| Reference price 2 | 239.63 | 189.16 | 214.87 | 262.84 | 216.04 | 223.23 | 223.23 | 223.23 |
| Nbr of stocks (in thousands) | 13,708 | 13,627 | 13,563 | 13,548 | 13,534 | 13,421 | - | - |
| Announcement Date | 10/19/21 | 10/19/22 | 10/19/23 | 10/17/24 | 10/22/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.06x | 4.44x | 24.16x | - | 3B | |
| 17.24x | 3.09x | 11.15x | 4.34% | 43.16B | |
| 26.67x | 4.04x | 17.12x | 1.25% | 23.49B | |
| 18.77x | 2.34x | 12.74x | 4.67% | 13.05B | |
| 16.1x | 1.81x | 10.3x | 3.51% | 5.5B | |
| 15.86x | 1.85x | 11.02x | 9.27% | 3.79B | |
| 20.27x | 0.98x | 7.43x | 1.84% | 3.22B | |
| 29.39x | 2.28x | 20.27x | 1.79% | 798M | |
| Average | 22.55x | 2.60x | 14.27x | 3.81% | 12B | |
| Weighted average by Cap. | 20.43x | 3.06x | 13.13x | 3.65% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- WDFC Stock
- Valuation WD-40 Company
Select your edition
All financial news and data tailored to specific country editions
