Valuation WESCO International, Inc.

Stocks

Market Closed - NYSE 16:00:02 2026-10-23 EDT			5-day change	1st Jan Change
318.02 ^USD	-1.75%		-6.71%	+30.00%

10-14	RBC Capital Adjusts WESCO International PT to $435 From $430, Maintains Outperform Rating	MT
09-30	LEDVANCE GmbH and WESCO Deliver Turnkey Lighting Upgrade for Toyota Brossard	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,633	6,366	8,881	8,867	11,901	15,498	-	-
Change	-	-4.04%	39.52%	-0.15%	34.21%	30.23%	-	-
Enterprise Value (EV) ¹	11,132	11,255	13,679	13,230	17,077	20,481	19,899	19,405
Change	-	1.1%	21.54%	-3.28%	29.08%	19.93%	-2.84%	-2.48%
P/E	16.8x	8.17x	12.8x	13.9x	18.7x	19.4x	16x	13.4x
PBR	1.81x	1.47x	1.81x	1.84x	2.41x	2.61x	2.31x	2.02x
PEG	-	0.1x	-1.1x	-3.84x	-	0.8x	0.7x	0.7x
Capitalization / Revenue	0.36x	0.3x	0.4x	0.41x	0.51x	0.59x	0.56x	0.53x
EV / Revenue	0.61x	0.53x	0.61x	0.61x	0.73x	0.78x	0.71x	0.66x
EV / EBITDA	9.42x	6.52x	8.02x	8.77x	11.1x	11.2x	9.8x	8.7x
EV / EBIT	11.3x	7.43x	9.24x	10.3x	13.5x	13.4x	11.5x	10x
EV / FCF	898x	-127x	34.1x	13.1x	317x	47.5x	24.9x	22.2x
FCF Yield	0.11%	-0.79%	2.93%	7.61%	0.32%	2.1%	4.01%	4.51%
Dividend per Share ²	-	-	1.5	1.652	1.816	2	2.05	2.1
Rate of return	-	-	0.86%	0.91%	0.74%	0.63%	0.64%	0.66%
EPS ²	7.84	15.33	13.54	13.05	13.05	16.36	19.92	23.75
Distribution rate	-	-	11.1%	12.7%	13.9%	12.2%	10.3%	8.84%
Net sales ¹	18,218	21,420	22,385	21,819	23,511	26,178	27,873	29,393
EBITDA ¹	1,182	1,726	1,705	1,509	1,536	1,825	2,031	2,230
EBIT ¹	983.5	1,515	1,480	1,283	1,268	1,524	1,723	1,941
Net income ¹	408	803.1	708.1	660.2	645.8	807.8	979.4	1,154
Net Debt ¹	4,498	4,889	4,798	4,362	5,177	4,983	4,400	3,907
Reference price ²	131.59	125.20	173.88	180.96	244.64	318.02	318.02	318.02
Nbr of stocks (in thousands)	50,410	50,844	51,076	49,002	48,646	48,733	-	-
Announcement Date	2/15/22	2/14/23	2/13/24	2/11/25	2/10/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WESCO INTERNATIONAL, INC.	19.44x	0.78x	11.22x	0.63%	15.5B
SIEMENS AG	23.61x	2.83x	15.44x	2.17%	221B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.26x	1.34x	6.22x	4.08%	166B
SCHNEIDER ELECTRIC SE	23.89x	3.15x	14.43x	2.01%	146B
EATON CORPORATION PLC	32.53x	4.87x	20.44x	1.21%	142B
DELTA ELECTRONICS, INC.	38.44x	5.1x	22.93x	1.3%	124B
TRANE TECHNOLOGIES PLC	29.38x	4.23x	20.73x	0.92%	97.89B
EMERSON ELECTRIC CO.	33.1x	5.32x	18.52x	1.37%	90.13B
JOHNSON CONTROLS INTERNATIONAL PLC	30.2x	3.76x	20.19x	1.13%	87.2B
DELTA ELECTRONICS (THAILAND)	84.16x	10.41x	59.51x	0.37%	86.44B
Average	32.70x	4.18x	20.96x	1.52%	117.65B
Weighted average by Cap.	30.78x	4.05x	19.62x	1.82%