← Scroll for more →
Watsco Inc (WSO)
Wholesale-Hardware & Plumbing & Heating Equipment & Supplies
Latest Price
$302.69
TTM P/E
25.94
Normalized P/E
22.98
Div Yield
4.06%
Book Value
78.70
P/B Ratio
3.85
Valuation metrics
adjust assumptions →EPS: $12.25
Book value / share: $73.39
Formula: √(22.5 × EPS × BVPS)
Graham Number
$142.22
53% downside
Norm. op. income: $720M (median of 7yr)
Tax rate: 20%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$162.39
46% downside
Base FCF: $535M (median of recent 5yr)
Growth: 12%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$402.30
+33% upside
EPS: $12.25
Target P/E: 23×
Formula: EPS × P/E
P/E Fair Value
$281.75
7% downside
Institutional Ownership
100.0% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 4.19M | $1.75B | 11.98% | +102.9K | 2026-06-30 |
| Capital International Investors | 3.49M | $1.45B | 9.96% | +8.3K | 2026-06-30 |
| Capital Research Global Investors | 1.90M | $792.0M | 5.43% | +3.6K | 2026-06-30 |
| Vanguard Portfolio Management LLC | 1.77M | $737.0M | 5.06% | +19.5K | 2026-06-30 |
| FMR LLC | 1.71M | $710.0M | 4.87% | -185.0K | 2026-06-30 |
| Vanguard Capital Management LLC | 1.58M | $658.0M | 4.51% | +11.7K | 2026-06-30 |
| Charles Schwab Investment Management Inc | 1.46M | $607.0M | 4.17% | +119.4K | 2026-06-30 |
| Sixth Street Partners Management Company, L.P. | 1.46M | $607.0M | 4.17% | -- | 2026-06-30 |
| State Street Corp | 1.32M | $551.0M | 3.78% | +49.1K | 2026-06-30 |
| Kayne Anderson Rudnick Investment Management LLC | 1.13M | $472.0M | 3.24% | -194.8K | 2026-06-30 |