|
Market Closed -
Nasdaq
07:00:00 17/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 200.09 USD | -0.49% |
|
-1.87% | +1.62% |
| 15/10 | Duluth Trading Co. and Wd-40 Brand Launch Limited-Edition Apparel and Gear Collection | CI |
| 09/10 | WD-40 Company Declares Regular Quarterly Dividend, Payable on October 30, 2026 | CI |
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 | 2,699 | - | - |
| Change | - | -21.52% | 13.05% | 22.2% | -17.89% | -7.7% | - | - |
| Enterprise Value (EV) 1 | 3,315 | 2,686 | 2,987 | 3,609 | 2,953 | 2,734 | 2,724 | 2,717 |
| Change | - | -18.96% | 11.18% | 20.84% | -18.18% | -7.42% | -0.37% | -0.23% |
| P/E | 47.1x | 38.6x | 44.5x | 51.4x | 32.3x | 32.3x | 31x | 28.5x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -10.34x | -31.15x | 8.87x | 1x | -4.32x | 7.6x | 3.18x |
| Capitalization / Revenue | 6.73x | 4.97x | 5.42x | 6.03x | 4.72x | 3.95x | 3.71x | 3.49x |
| EV / Revenue | 6.79x | 5.18x | 5.56x | 6.11x | 4.76x | 4x | 3.75x | 3.51x |
| EV / EBITDA | 34.6x | 28.1x | 30.5x | 34.1x | 26.4x | 21.8x | 21.3x | 18.9x |
| EV / EBIT | 37.3x | 30.8x | 33.3x | 37.5x | 28.4x | 24.7x | 23.8x | 21.2x |
| EV / FCF | 47.6x | -47x | 60.6x | 94x | 35.4x | 130x | 89.8x | 76.7x |
| FCF Yield | 2.1% | -2.13% | 1.65% | 1.06% | 2.82% | 0.77% | 1.11% | 1.3% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 5.09 | 4.9 | 4.83 | 5.11 | 6.69 | 6.19 | 6.442 | 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 | 128.1 | 143.9 |
| EBIT 1 | 88.84 | 87.33 | 89.72 | 96.35 | 103.8 | 110.7 | 114.6 | 128.3 |
| Net income 1 | 70.23 | 67.33 | 65.99 | 69.64 | 90.99 | 83.75 | 85.65 | 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 | 199.90 | 199.90 | 199.90 |
| Nbr of stocks (in thousands) | 13,708 | 13,627 | 13,563 | 13,548 | 13,534 | 13,421 | - | - |
| Announcement Date | 19/10/21 | 19/10/22 | 19/10/23 | 17/10/24 | 22/10/25 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.48x | 4x | 21.79x | - | 2.7B | |
| 18.96x | 3.32x | 11.97x | 3.95% | 46.17B | |
| 27.82x | 4.2x | 17.97x | 1.2% | 24.45B | |
| 15.31x | 2.01x | 11.11x | 5.98% | 10.42B | |
| 13.99x | 1.62x | 9.22x | 4.04% | 4.78B | |
| 14.21x | 1.64x | 9.77x | 10.37% | 3.37B | |
| 20.08x | 0.98x | 7.46x | 1.83% | 3.24B | |
| 28.22x | 1.21x | 19.54x | 3.73% | 1.88B | |
| 27.8x | 2.09x | 18.63x | 1.94% | 744M | |
| Average | 22.10x | 2.34x | 14.16x | 4.13% | 10.86B | |
| Weighted average by Cap. | 21.04x | 3.15x | 13.49x | 3.6% |
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
