investorscraft@gmail.com

Intrinsic ValueWESCO International, Inc. (WCC)

Previous Close$289.43
Intrinsic Value
Upside potential
Previous Close
$289.43

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

WESCO International, Inc. operates as a leading provider of business-to-business distribution, logistics, and supply chain solutions, primarily serving the industrial, construction, and utility markets. The company generates revenue through the distribution of electrical, communications, and maintenance, repair, and operations (MRO) products, alongside value-added services like inventory management and technical support. Its diversified portfolio enables resilience across economic cycles, catering to a broad customer base that includes contractors, OEMs, and infrastructure providers. WESCO’s market position is strengthened by its extensive distribution network, strategic acquisitions, and deep supplier relationships, which enhance its ability to deliver integrated solutions. The company competes in a fragmented industry but differentiates itself through scale, service capabilities, and digital tools that streamline procurement. Its focus on high-growth sectors like electrification, automation, and broadband expansion positions it to capitalize on long-term infrastructure trends.

Revenue Profitability And Efficiency

WESCO reported FY 2024 revenue of $21.8 billion, with net income of $717.6 million, reflecting a net margin of approximately 3.3%. Diluted EPS stood at $13.05, supported by operating cash flow of $1.1 billion. Capital expenditures were modest at $94.7 million, indicating efficient reinvestment relative to cash generation. The company’s profitability metrics suggest disciplined cost management despite macroeconomic pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to convert revenue into robust operating cash flow, which exceeded $1.1 billion in FY 2024. This strong cash generation supports debt servicing and strategic initiatives. WESCO’s capital efficiency is evident in its balanced approach to growth investments and shareholder returns, with a focus on optimizing working capital and leveraging scale advantages.

Balance Sheet And Financial Health

WESCO’s balance sheet shows $702.6 million in cash and equivalents against total debt of $5.68 billion, indicating a leveraged but manageable position. The debt level reflects its acquisitive growth strategy, but healthy operating cash flow provides liquidity. The company’s financial health is further supported by its ability to service obligations while maintaining flexibility for strategic opportunities.

Growth Trends And Dividend Policy

WESCO’s growth is driven by organic demand in key sectors and bolt-on acquisitions. The company paid a dividend of $1.69 per share in FY 2024, signaling a commitment to shareholder returns. Its growth trajectory aligns with infrastructure and industrial trends, though dividend growth may be tempered by reinvestment needs in the near term.

Valuation And Market Expectations

The market values WESCO at a premium relative to peers, reflecting its scale and growth potential. Investors likely anticipate sustained demand in its core markets, though macroeconomic volatility could weigh on near-term multiples. The company’s valuation hinges on execution in integrating acquisitions and capturing secular trends like electrification.

Strategic Advantages And Outlook

WESCO’s strategic advantages include its extensive distribution network, diversified customer base, and ability to cross-sell solutions. The outlook remains positive, supported by infrastructure spending and digital transformation tailwinds. However, supply chain disruptions and interest rate risks could pose challenges. The company is well-positioned to navigate these headwinds given its operational flexibility and strong market position.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount