Definitive Analysis
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

WD-40 Company (WDFC)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$133.36 - $298.73$192.99
Multi-Stage$108.47 - $118.35$113.32
Blended Fair Value$153.15
Current Price$216.04
Upside-29.11%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS6.88%8.75%3.703.483.293.092.822.662.422.181.981.74
YoY Growth--6.48%5.88%6.18%9.84%6.07%9.58%11.17%10.36%13.26%8.97%
Dividend Yield--1.71%1.26%1.36%1.85%1.26%1.04%1.26%1.25%1.65%1.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)90.99
(-) Cash Dividends Paid (M)49.47
(=) Cash Retained (M)41.53
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)18.2011.376.82
Cash Retained (M)41.5341.5341.53
(-) Cash Required (M)-18.20-11.37-6.82
(=) Excess Retained (M)23.3330.1534.70
(/) Shares Outstanding (M)13.5713.5713.57
(=) Excess Retained per Share1.722.222.56
LTM Dividend per Share3.653.653.65
(+) Excess Retained per Share1.722.222.56
(=) Adjusted Dividend5.375.876.20
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate4.88%5.88%6.88%
Fair Value$133.36$192.99$298.73
Upside / Downside-38.27%-10.67%38.28%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)90.9996.34102.01108.00114.35121.07124.71
Payout Ratio54.36%61.49%68.62%75.74%82.87%90.00%92.50%
Projected Dividends (M)49.4759.2469.9981.8194.77108.97115.35

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate4.88%5.88%6.88%
Year 1 PV (M)53.7954.3054.81
Year 2 PV (M)57.7058.8159.92
Year 3 PV (M)61.2363.0064.80
Year 4 PV (M)64.4066.8969.46
Year 5 PV (M)67.2470.5073.90
PV of Terminal Value (M)1,167.211,223.931,282.83
Equity Value (M)1,471.571,537.441,605.72
Shares Outstanding (M)13.5713.5713.57
Fair Value$108.47$113.32$118.35
Upside / Downside-49.79%-47.55%-45.22%

High-Yield Dividend Screener

« Prev Page 10 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ESPEspey Mfg. & Electronics Corp.3.53%$1.6554.01%
F-PCFord Motor Company 6% Notes due3.53%$0.7463.45%
TECTPTectonic Financial, Inc.3.53%$0.3879.28%
AMFCXAmerican Funds American Mutual Fund3.52%$2.0690.87%
CRCCalifornia Resources Corporation3.52%$1.6435.94%
FAFFirst American Financial Corporation3.51%$2.1446.13%
GICGlobal Industrial Company3.51%$1.0358.36%
0R0G.LMondelez International, Inc.3.50%$1.8969.92%
DCPDCP Midstream, LP3.50%$1.4634.00%
LWLamb Weston Holdings, Inc.3.50%$1.4870.35%
WSOWatsco, Inc.3.50%$12.1683.88%
0QYY.LHarley-Davidson, Inc.3.49%$0.7217.57%
LKFNLakeland Financial Corporation3.49%$1.9752.13%
TRSTTrustCo Bank Corp NY3.49%$1.4448.14%
OMCOmnicom Group Inc.3.47%$2.8341.26%
PROVProvident Financial Holdings, Inc.3.47%$0.5561.73%
UTLUnitil Corporation3.47%$1.7061.75%
BF-ABrown-Forman Corporation3.45%$0.9152.84%
COFSChoiceOne Financial Services, Inc.3.45%$1.0070.38%
FCBPFirst Choice Bancorp3.45%$1.0034.34%
NXSTNexstar Media Group, Inc.3.45%$7.2042.75%
STBAS&T Bancorp, Inc.3.45%$1.3529.75%
VABKVirginia National Bankshares Corporation3.45%$1.3755.94%
F-PBFord Motor Company 6.20% Notes3.44%$0.7463.45%
0K3B.LThe Mosaic Company3.43%$0.8722.53%
CPFCentral Pacific Financial Corp.3.43%$1.0743.87%
CTBICommunity Trust Bancorp, Inc.3.43%$1.9337.41%
IIINInsteel Industries, Inc.3.43%$1.1153.05%
JJSFJ&J Snack Foods Corp.3.43%$3.1192.62%
TMPTompkins Financial Corporation3.43%$2.4942.22%
ALRSAlerus Financial Corporation3.41%$0.7739.09%
CNXCConcentrix Corporation3.41%$1.4028.16%
FBPFirst BanCorp.3.41%$0.7134.06%
GLOClough Global Opportunities Fund3.41%$0.1915.90%
OPBKOP Bancorp3.41%$0.4830.19%
PHXPHX Minerals Inc.3.39%$0.1581.44%
WHGWestwood Holdings Group, Inc.3.39%$0.6073.76%
SCVLShoe Carnival, Inc.3.38%$0.5928.17%
OGSONE Gas, Inc.3.37%$2.6161.93%
VALUValue Line, Inc.3.36%$1.2555.36%
WTRGEssential Utilities, Inc.3.36%$1.3054.79%
AVNTAvient Corporation3.35%$1.0686.14%
KTBKontoor Brands, Inc.3.35%$2.0653.00%
VCTRVictory Capital Holdings, Inc.3.35%$2.1548.89%
WAFDWaFd, Inc.3.35%$1.0837.44%
PBProsperity Bancshares, Inc.3.34%$2.3241.44%
PFGPrincipal Financial Group, Inc.3.34%$2.9943.04%
EVBNEvans Bancorp, Inc.3.33%$1.3160.97%
NFYSEnphys Acquisition Corp.3.33%$0.3768.70%
KMPRKemper Corporation3.32%$1.3132.45%