investorscraft@gmail.com

Intrinsic ValueWD-40 Company (WDFC)

Previous Close$211.03
Intrinsic Value
Upside potential
Previous Close
$211.03

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

WD-40 Company operates in the specialty chemicals industry, primarily known for its flagship multi-use product, WD-40, which serves as a lubricant, rust preventative, and cleaner. The company generates revenue through a diversified portfolio of maintenance products, including the WD-40 Specialist line, 3-IN-ONE lubricants, and household brands like Lava and X-14. Its business model relies on brand loyalty, repeat purchases, and global distribution across over 176 countries. WD-40 holds a dominant position in the niche market of maintenance and care solutions, leveraging its strong brand recognition and patented formulations. The company competes in both consumer and industrial segments, with a focus on innovation and sustainability to maintain its market leadership. Its direct-to-retail and distributor networks ensure broad accessibility, while strategic marketing reinforces its reputation as a trusted household and industrial brand.

Revenue Profitability And Efficiency

For FY 2024, WD-40 reported revenue of $590.6 million and net income of $69.6 million, reflecting a net margin of approximately 11.8%. Diluted EPS stood at $5.11, demonstrating consistent profitability. Operating cash flow was robust at $92.0 million, supported by efficient working capital management. Capital expenditures were modest at $4.2 million, indicating a capital-light business model with high cash conversion.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to maintain stable margins despite inflationary pressures. Its capital efficiency is evident in its high return on invested capital (ROIC), driven by low capex requirements and strong free cash flow generation. The diluted EPS growth reflects effective cost management and pricing strategies, reinforcing its ability to deliver shareholder value.

Balance Sheet And Financial Health

WD-40 maintains a solid balance sheet with $46.7 million in cash and equivalents, providing liquidity for operations and dividends. Total debt stands at $102.8 million, which is manageable given its cash flow profile. The company’s conservative leverage and strong interest coverage ratios indicate financial stability, supporting its ability to fund growth initiatives and shareholder returns.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by geographic expansion and product line extensions. The company has a consistent dividend policy, with a dividend per share of $3.64, reflecting a commitment to returning capital to shareholders. WD-40’s growth strategy focuses on innovation, brand extensions, and market penetration, particularly in emerging markets.

Valuation And Market Expectations

The market values WD-40 for its resilient business model and strong brand equity. Trading at a premium relative to peers, the stock reflects expectations of sustained profitability and dividend growth. Investors appreciate its defensive characteristics and ability to generate stable cash flows in varying economic conditions.

Strategic Advantages And Outlook

WD-40’s strategic advantages include its iconic brand, global distribution network, and product innovation capabilities. The outlook remains positive, with opportunities in new markets and product categories. The company’s focus on sustainability and digital transformation positions it well for long-term growth, while its disciplined capital allocation supports continued shareholder returns.

Sources

10-K, investor presentations

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