WD 40 Co (WDFC)

Miscellaneous Chemical Products

Latest Price

$201.97

TTM P/E

30.65

Normalized P/E

36.13

Div Yield

1.94%

Book Value

20.72

P/B Ratio

9.75

Valuation metrics

EPS: $6.69

Book value / share: $19.82

Formula: √(22.5 × EPS × BVPS)

Graham Number

$54.62

73% downside

Norm. op. income: $89M (median of 7yr)

Tax rate: 20%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$50.44

75% downside

Base FCF: $86M (median of recent 5yr)

Growth: 2%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$83.17

59% downside

EPS: $6.69

Target P/E: 36×

Formula: EPS × P/E

P/E Fair Value

$240.84

+19% upside

86.3% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	2.08M	$505.0M	15.45%	+55.8K	2026-06-30
Vanguard Portfolio Management LLC	1.08M	$262.0M	8.01%	+37.8K	2026-06-30
Kayne Anderson Rudnick Investment Management LLC	629.0K	$153.0M	4.68%	-5.3K	2026-06-30
Vanguard Capital Management LLC	604.5K	$147.0M	4.50%	-1.2K	2026-06-30
State Street Corp	549.2K	$133.0M	4.09%	+22.8K	2026-06-30
Geode Capital Management, LLC	441.4K	$107.0M	3.28%	+33.9K	2026-06-30
Alliancebernstein L.P.	377.5K	$76.0M	2.81%	-92.0K	2026-06-30
First Trust Advisors LP	348.5K	$84.0M	2.59%	-62.8K	2026-06-30
Dimensional Fund Advisors LP	311.6K	$75.0M	2.32%	+17.3K	2026-06-30
Ameriprise Financial Inc	298.7K	$72.0M	2.22%	+52.9K	2026-06-30