$207.30

+0.81 (+0.39%)

Weekly Expected Move ±3.6%

$187 $194 $201 $209 $216

NASDAQ · Basic Materials · Chemicals - Specialty · Alpha Radar Sell · Power 48 · $2.8B mcap · 13M float · 1.29% daily turnover · Short 62% of daily vol

Edge Score

Quantitative competitive moat analysis scoring five pillars of durable advantage — cost leadership, brand intangibles, switching costs, network effects, and efficient scale — using industry percentile rankings on a 0–100 scale.

WIDE EDGE

86.7 / 100

NoneWeakNarrowWide

Primary source: Efficient Scale · ROIC: 26.4% · 5Y Avg: 26.3%

Cost Advantage

Intangibles

Switching Cost

Network Effect

Scale ★

100

The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. WDFC possesses a Wide competitive edge (86.7/100) — durable structural advantages that are difficult for competitors to erode. The primary source of advantage is Efficient Scale. ROIC of 26.4% confirms the company is generating returns well above its cost of capital — a hallmark of durable competitive advantages.

Analyst Insights

Wall Street analyst consensus based on price targets and buy/sell/hold recommendations from institutional research coverage over the trailing 12 months.

Analyst Price Targets

Low

$300

Avg Target

$300

High

Based on 1 analyst ratings (12 mo)

Analyst Recommendations

Strong Buy: 0Buy: 1Hold: 5Sell: 1Strong Sell: 0

Rating Summary

ConsensusHold

Avg Target$300.00

Analysts1

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2025-11-26	D.A. Davidson	Linda Bolton Weiser	$322	$300	-22	+52.3%	$196.97
2024-10-21	D.A. Davidson	Linda Bolton Weiser	$207	$322	+115	+26.9%	$253.68
2023-10-20	HSBC	Madhvendra Singh	Initiated	$650	—	+218.3%	$204.22
2023-03-30	D.A. Davidson	Linda Bolton Weiser	Initiated	$207	—	+18.5%	$174.66

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

B+

May 22, 2026

DCF

ROE

ROA

D/E

P/E

P/B

The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. WDFC receives an overall rating of B+. Strongest factors: DCF (5/5), ROE (5/5), ROA (5/5). Areas of concern: D/E (2/5), P/E (1/5), P/B (1/5).

Rating Change History

Date	From	To
2026-01-16	A-	B+
2026-01-08	B+	A-
2026-01-03	A-	B+

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ 64 Grade A+

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

100

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. WDFC scores highest in Safety (100/100) and lowest in Growth (40/100). An overall grade of A+ places WDFC among the highest-quality companies in its peer group.

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score

13.44

Safe Zone

Piotroski F-Score

8/9

✓ ✓ ✗ ✓ ✓ ✓ ✓ ✓ ✓

Beneish M-Score

-2.57

Unlikely Manipulator

Ohlson O-Score

-8.51

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

AA+

Score: 94.3/100

Trend: Stable

Earnings Quality

100/100

OCF/NI: 1.12x

Accruals: -2.0%

The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. WDFC scores 13.44, placing it in the Safe Zone (safe > 2.99, distress < 1.81). Bankruptcy is statistically unlikely within the next two years. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. WDFC scores 8/9, signaling strong financial health across all three dimensions. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. WDFC's score of -2.57 falls below this threshold, suggesting earnings are unlikely to be manipulated. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. WDFC's implied 0.0% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. WDFC receives an estimated rating of AA+ (score: 94.3/100), with a stable trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). WDFC's score of 100/100 is high — cash flows strongly support reported earnings.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E

35.00x

PEG

-5.78x

P/S

4.38x

P/B

10.41x

P/FCF

38.31x

P/OCF

36.09x

EV/EBITDA

28.40x

EV/Revenue

5.13x

EV/EBIT

30.77x

EV/FCF

38.78x

Earnings Yield

2.48%

FCF Yield

2.61%

Shareholder Yield

2.28%

Graham Number

$51.35

Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. At 35.0x earnings, WDFC commands a growth premium. Graham's intrinsic value formula yields $51.35 per share, 304% below the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden

0.774

NI / EBT

Interest Burden

0.975

EBT / EBIT

EBIT Margin

0.167

EBIT / Rev

Asset Turnover

1.376

Rev / Assets

Equity Multiplier

1.855

Assets / Equity

ROE

32.1%

The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. WDFC's ROE of 32.1% is driven by Asset Turnover (1.376), indicating efficient use of assets to generate revenue.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Adj. Growth Rate

10.40%

Fair P/E

29.30x

Intrinsic Value

$173.25

Price/Value

1.37x

Margin of Safety

-37.49%

Premium

37.49%

Assessment

Overvalued

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with WDFC's realized 10.4% 3-year EPS CAGR — what the company actually delivered, not what analysts hope for. WDFC trades at a 37% premium to its adjusted intrinsic value of $173.25, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 29.3x compares to the current market P/E of 35.0x.

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$207.30

Median 1Y

$205.85

5th Pctile

$126.70

95th Pctile

$336.90

Ann. Volatility

32.0%

25th–75th percentile 5th–95th percentile Median path Historical

Executive Compensation

C-suite compensation breakdown including salary, stock awards, options, and incentive pay. The CEO-to-employee pay ratio and Gini coefficient measure pay distribution fairness.

C-Suite Compensation

Executive	Salary	Stock	Total
Steven A. Brass CEO	$680,000	$3,242,147	$4,266,899
Sara K. Hyzer CFO	$356,895	$648,209	$1,369,964
Patricia Q. Olsem Division President, Americas	$381,100	$421,309	$1,205,475
Jeffrey G. Lindeman Chief People Officer	$324,450	$350,815	$1,000,476
William B. Noble Group Managing Director	$380,255	$242,872	$975,266

CEO Pay Ratio

13:1

CEO-to-Employee Pay Ratio

CEO Total Comp: $4,266,899

Avg Employee Cost (SGA/emp): $332,447

Employees: 714

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Workforce efficiency metrics measuring revenue, profit, and R&D spend per employee — key indicators of operational leverage and human capital productivity.

Employees

714

+10.9% YoY

Revenue / Employee

$868,326

Rev: $619,985,000

Profit / Employee

$127,443

NI: $90,994,000

SGA / Employee

$332,447

Avg labor cost proxy

Scaling Efficiency

All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
ROE	53.3%	38.9%	36.1%	37.4%	33.8%	34.6%	32.3%	30.7%	33.0%	33.1%	34.8%	34.3%	34.8%	31.6%	32.3%	38.8%	39.3%	36.5%	35.9%	32.1%	32.08%
ROA	24.5%	17.7%	16.4%	17.0%	15.4%	15.6%	14.5%	13.8%	14.9%	15.1%	15.9%	15.7%	15.9%	15.7%	16.0%	19.3%	19.5%	19.7%	19.4%	17.3%	17.30%
ROIC	36.4%	29.3%	27.4%	28.3%	25.7%	22.9%	21.5%	20.7%	22.3%	23.9%	25.2%	24.8%	25.1%	25.6%	26.0%	31.1%	31.1%	30.2%	29.7%	26.4%	26.39%
ROCE	33.8%	25.8%	24.4%	25.6%	23.1%	26.8%	25.3%	24.5%	26.7%	26.0%	27.5%	27.1%	27.4%	27.7%	28.0%	28.8%	29.1%	28.1%	27.6%	28.4%	28.38%
Gross Margin	53.1%	51.2%	50.8%	50.4%	47.7%	47.4%	51.4%	50.8%	50.6%	51.4%	53.8%	52.4%	53.1%	54.1%	54.8%	54.6%	56.2%	54.7%	56.2%	55.6%	55.63%
Operating Margin	20.0%	10.8%	17.9%	19.0%	15.4%	15.0%	15.0%	17.0%	18.1%	16.5%	17.2%	15.1%	17.5%	15.4%	16.4%	15.9%	17.4%	17.1%	15.1%	16.3%	16.26%
Net Margin	15.4%	7.3%	13.8%	15.0%	11.7%	11.3%	11.2%	12.7%	13.3%	11.8%	12.5%	11.2%	12.8%	10.8%	12.3%	20.4%	13.4%	13.0%	11.3%	12.6%	12.57%
EBITDA Margin	21.5%	11.9%	19.1%	20.9%	17.0%	16.3%	16.6%	18.7%	19.8%	18.4%	18.9%	16.7%	19.0%	16.7%	16.4%	17.7%	19.7%	18.5%	16.4%	17.6%	17.57%
FCF Margin	17.2%	14.3%	9.3%	6.8%	3.4%	-1.1%	1.3%	2.2%	8.5%	17.0%	19.7%	20.8%	17.7%	14.9%	12.6%	10.8%	13.3%	13.5%	12.6%	13.2%	13.22%
OCF Margin	19.8%	17.4%	12.0%	9.0%	5.6%	0.5%	2.7%	3.8%	9.6%	18.3%	20.8%	21.8%	18.7%	15.6%	13.3%	11.5%	13.9%	14.2%	13.4%	14.0%	14.03%
ROE 3Y Avg	snapshot only																				33.15%
ROE 5Y Avg	snapshot only																				32.97%
ROA 3Y Avg	snapshot only																				17.16%
ROIC 3Y Avg	snapshot only																				23.24%
ROIC Economic	snapshot only																				22.99%
Cash ROA	snapshot only																				18.77%
Cash ROIC	snapshot only																				29.02%
CROIC	snapshot only																				27.34%
NOPAT Margin	snapshot only																				12.76%
Pretax Margin	snapshot only																				16.24%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				37.80%
SBC / Revenue	snapshot only																				1.23%

Valuation

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
P/E Ratio	38.45	43.81	44.36	40.44	39.99	36.35	34.58	37.78	38.63	42.73	45.83	51.75	42.88	50.18	51.99	37.42	37.85	32.03	29.63	40.29	34.998
P/S Ratio	6.47	6.30	5.80	5.28	4.84	4.72	4.27	4.44	4.70	5.25	5.76	6.31	5.18	5.92	6.12	5.23	5.35	4.70	4.27	5.06	4.382
P/B Ratio	19.55	15.35	14.42	13.62	12.16	12.98	11.51	11.98	13.15	13.42	15.15	16.86	14.16	15.16	16.03	13.86	14.21	10.87	9.89	12.02	10.408
P/FCF	37.66	44.17	62.61	78.02	143.28	-429.49	325.91	197.21	55.48	30.81	29.30	30.31	29.18	39.79	48.67	48.50	40.35	34.95	33.92	38.31	38.311
P/OCF	32.68	36.32	48.29	58.95	85.83	939.97	155.20	116.03	49.07	28.66	27.72	28.97	27.66	37.98	46.17	45.62	38.45	33.15	31.97	36.09	36.088
EV/EBITDA	29.27	32.56	32.14	28.93	28.35	26.95	25.36	27.17	27.50	29.32	31.20	35.01	29.11	33.74	36.11	30.52	30.88	26.36	23.97	28.40	28.402
EV/Revenue	6.60	6.40	5.89	5.37	4.93	4.94	4.49	4.66	4.92	5.40	5.91	6.45	5.32	6.01	6.22	5.32	5.44	4.77	4.34	5.13	5.125
EV/EBIT	31.27	35.13	34.93	31.44	31.16	29.52	27.90	29.94	30.08	31.95	33.96	38.33	31.97	37.07	38.80	32.73	33.09	28.12	26.10	30.77	30.768
EV/FCF	38.45	44.83	63.60	79.33	145.98	-449.88	343.35	207.35	58.08	31.69	30.04	30.99	29.96	40.43	49.41	49.36	41.05	35.42	34.43	38.78	38.781
Earnings Yield	2.6%	2.3%	2.3%	2.5%	2.5%	2.8%	2.9%	2.6%	2.6%	2.3%	2.2%	1.9%	2.3%	2.0%	1.9%	2.7%	2.6%	3.1%	3.4%	2.5%	2.48%
FCF Yield	2.7%	2.3%	1.6%	1.3%	0.7%	-0.2%	0.3%	0.5%	1.8%	3.2%	3.4%	3.3%	3.4%	2.5%	2.1%	2.1%	2.5%	2.9%	2.9%	2.6%	2.61%
Price/Tangible Book	snapshot only																				19.116
EV/OCF	snapshot only																				36.531
EV/Gross Profit	snapshot only																				9.207
Acquirers Multiple	snapshot only																				31.087
Shareholder Yield	snapshot only																				2.28%
Graham Number	snapshot only																				$51.35

Leverage & Solvency

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Current Ratio	3.08	2.81	2.81	2.81	2.81	2.25	2.25	2.25	2.25	2.80	2.80	2.80	2.80	2.47	2.47	2.47	2.47	2.79	2.79	2.79	2.787
Quick Ratio	2.39	2.16	2.16	2.16	2.16	1.31	1.31	1.31	1.31	1.82	1.82	1.82	1.82	1.70	1.70	1.70	1.70	2.01	2.01	2.01	2.006
Debt/Equity	0.76	0.66	0.66	0.66	0.66	0.82	0.82	0.82	0.82	0.61	0.61	0.61	0.61	0.45	0.45	0.45	0.45	0.36	0.36	0.36	0.364
Net Debt/Equity	0.41	0.23	0.23	0.23	0.23	0.62	0.62	0.62	0.62	0.38	0.38	0.38	0.38	0.24	0.24	0.24	0.24	0.15	0.15	0.15	0.148
Debt/Assets	0.34	0.31	0.31	0.31	0.31	0.35	0.35	0.35	0.35	0.29	0.29	0.29	0.29	0.23	0.23	0.23	0.23	0.21	0.21	0.21	0.205
Debt/EBITDA	1.12	1.37	1.44	1.37	1.50	1.62	1.71	1.76	1.63	1.30	1.23	1.24	1.22	0.98	0.99	0.97	0.95	0.87	0.87	0.85	0.851
Net Debt/EBITDA	0.60	0.48	0.50	0.48	0.52	1.22	1.29	1.33	1.23	0.81	0.77	0.78	0.77	0.53	0.54	0.53	0.52	0.35	0.35	0.34	0.345
Interest Coverage	42.26	37.12	34.38	36.05	31.85	31.67	24.91	18.98	16.90	16.17	17.19	18.55	20.42	22.35	24.09	24.67	26.98	30.53	32.08	25.50	25.505
Equity Multiplier	2.26	2.15	2.15	2.15	2.15	2.30	2.30	2.30	2.30	2.08	2.08	2.08	2.08	1.95	1.95	1.95	1.95	1.77	1.77	1.77	1.774
Cash Ratio	snapshot only																				0.568
Debt Service Coverage	snapshot only																				27.630
Cash to Debt	snapshot only																				0.595
FCF to Debt	snapshot only																				0.861
Defensive Interval	snapshot only																				261.6 days

Efficiency & Turnover

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Asset Turnover	1.46	1.23	1.26	1.30	1.27	1.20	1.18	1.18	1.22	1.23	1.27	1.29	1.32	1.33	1.36	1.38	1.38	1.34	1.34	1.38	1.376
Inventory Turnover	5.30	4.63	4.87	5.17	5.19	3.30	3.23	3.23	3.29	2.76	2.80	2.83	2.85	3.33	3.38	3.38	3.34	3.51	3.48	3.55	3.550
Receivables Turnover	6.31	5.73	5.85	6.07	5.92	5.78	5.67	5.67	5.87	5.72	5.88	5.98	6.12	5.48	5.60	5.67	5.68	5.21	5.22	5.35	5.347
Payables Turnover	10.74	8.13	8.57	9.09	9.12	7.96	7.79	7.78	7.94	8.26	8.39	8.46	8.54	8.25	8.38	8.39	8.27	7.54	7.49	7.63	7.635
DSO	58	64	62	60	62	63	64	64	62	64	62	61	60	67	65	64	64	70	70	68	68.3 days
DIO	69	79	75	71	70	110	113	113	111	132	130	129	128	110	108	108	109	104	105	103	102.8 days
DPO	34	45	43	40	40	46	47	47	46	44	43	43	43	44	44	44	44	48	49	48	47.8 days
Cash Conversion Cycle	93	98	95	91	92	128	130	130	127	152	149	147	145	132	130	129	130	126	126	123	123.3 days
Fixed Asset Turnover	snapshot only																				8.609
Operating Cycle	snapshot only																				171.1 days
Cash Velocity	snapshot only																				10.949
Capital Intensity	snapshot only																				0.748

Growth (YoY)

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue	20.0%	19.5%	14.7%	15.7%	3.9%	6.3%	2.1%	-1.4%	4.7%	3.6%	8.6%	10.3%	9.1%	9.9%	9.2%	8.7%	6.5%	5.0%	2.9%	4.2%	4.23%
Net Income	64.2%	15.7%	-9.7%	-10.0%	-25.2%	-4.1%	-3.7%	-11.4%	5.3%	-2.0%	10.7%	14.5%	8.1%	5.5%	2.3%	24.7%	24.6%	30.7%	25.9%	-6.3%	-6.34%
EPS	63.6%	15.2%	-10.0%	-9.9%	-24.8%	-3.4%	-2.7%	-10.8%	6.0%	-1.6%	10.9%	14.8%	8.3%	5.7%	2.4%	24.8%	24.7%	30.8%	26.2%	-6.0%	-6.04%
FCF	83.5%	30.5%	-28.1%	-53.7%	-79.6%	-1.1%	-85.6%	-67.2%	1.6%	17.1%	15.3%	9.2%	1.3%	-4.0%	-30.1%	-43.7%	-20.5%	-5.0%	3.0%	27.7%	27.68%
EBITDA	32.9%	12.0%	-7.9%	-5.8%	-19.9%	-0.8%	-1.3%	-8.9%	7.8%	4.0%	16.0%	18.5%	11.2%	6.4%	-0.7%	2.9%	2.7%	6.5%	8.1%	7.8%	7.82%
Op. Income	33.2%	15.0%	-7.0%	-5.1%	-20.4%	-1.7%	-3.0%	-10.4%	7.2%	2.7%	16.2%	18.5%	11.0%	7.4%	2.2%	6.0%	4.5%	7.7%	4.8%	5.3%	5.33%
OCF Growth	snapshot only																				27.48%
Asset Growth	snapshot only																				5.96%
Equity Growth	snapshot only																				16.32%
Debt Growth	snapshot only																				-4.99%
Shares Change	snapshot only																				-0.32%
Dividend Growth	snapshot only																				6.99%

Growth (CAGR)

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue 3Y	6.4%	6.1%	6.5%	7.8%	6.3%	7.0%	6.6%	6.7%	9.3%	9.6%	8.4%	8.0%	5.9%	6.6%	6.6%	5.7%	6.7%	6.1%	6.9%	7.7%	7.72%
Revenue 5Y	5.2%	5.1%	5.7%	6.4%	5.7%	6.4%	5.5%	5.3%	5.6%	5.6%	6.0%	6.4%	6.5%	6.9%	7.5%	7.8%	8.7%	8.7%	7.4%	7.4%	7.35%
EPS 3Y	12.6%	2.9%	-0.0%	0.6%	-3.7%	6.7%	5.0%	4.3%	9.2%	3.1%	-1.0%	-2.6%	-4.8%	0.1%	3.4%	8.5%	12.7%	10.8%	12.7%	10.4%	10.40%
EPS 5Y	11.2%	6.7%	5.2%	6.4%	3.5%	5.5%	3.7%	1.8%	2.6%	0.7%	1.5%	0.9%	0.5%	4.8%	5.6%	10.2%	12.0%	8.6%	4.7%	1.6%	1.59%
Net Income 3Y	12.0%	2.5%	-0.4%	0.3%	-4.0%	6.4%	4.6%	3.9%	9.0%	2.8%	-1.2%	-3.0%	-5.2%	-0.3%	2.9%	8.2%	12.4%	10.6%	12.6%	10.2%	10.19%
Net Income 5Y	10.2%	5.9%	4.5%	5.8%	2.9%	4.9%	3.1%	1.2%	2.1%	0.2%	1.1%	0.5%	0.1%	4.5%	5.3%	9.9%	11.8%	8.4%	4.4%	1.3%	1.30%
EBITDA 3Y	7.9%	3.2%	1.8%	3.1%	-0.2%	2.0%	1.0%	0.7%	4.7%	4.9%	1.8%	0.6%	-1.3%	3.1%	4.4%	3.6%	7.2%	5.6%	7.6%	9.5%	9.54%
EBITDA 5Y	7.2%	3.4%	2.5%	3.6%	1.0%	2.5%	1.2%	0.5%	1.6%	2.6%	3.8%	3.4%	3.6%	3.3%	3.5%	4.5%	5.6%	5.5%	2.5%	2.4%	2.45%
Gross Profit 3Y	6.3%	5.4%	4.9%	5.3%	3.0%	3.1%	2.9%	3.3%	6.5%	7.1%	6.0%	5.6%	4.2%	6.1%	7.3%	7.6%	10.1%	10.2%	11.2%	12.2%	12.16%
Gross Profit 5Y	5.1%	4.2%	4.1%	4.2%	3.2%	3.6%	2.9%	2.8%	3.5%	4.0%	4.7%	5.2%	5.6%	6.3%	7.1%	7.8%	9.0%	8.9%	7.5%	7.4%	7.38%
Op. Income 3Y	8.6%	4.2%	2.8%	4.2%	0.5%	2.0%	0.5%	0.1%	4.3%	5.1%	1.6%	0.2%	-1.8%	2.7%	4.8%	4.0%	7.5%	5.9%	7.5%	9.8%	9.76%
Op. Income 5Y	7.7%	4.5%	3.6%	4.3%	1.7%	2.8%	1.4%	0.6%	1.8%	2.7%	4.1%	3.7%	3.9%	3.2%	3.8%	4.7%	5.7%	6.1%	2.3%	2.4%	2.36%
FCF 3Y	21.3%	10.0%	-1.7%	-12.8%	-29.8%	—	-49.3%	-38.8%	-0.5%	19.7%	19.2%	15.7%	7.0%	8.0%	18.0%	23.5%	68.4%	—	1.3%	94.4%	94.38%
FCF 5Y	7.2%	4.4%	1.0%	-6.5%	-11.7%	—	-30.7%	-23.3%	-0.8%	11.8%	17.5%	17.2%	15.7%	12.1%	8.2%	5.7%	12.3%	9.3%	4.0%	2.2%	2.16%
OCF 3Y	15.5%	9.3%	-0.8%	-8.7%	-21.9%	-65.4%	-41.3%	-34.4%	-9.1%	10.6%	12.2%	10.0%	3.9%	2.8%	10.2%	14.8%	44.2%	2.2%	81.0%	66.2%	66.15%
OCF 5Y	8.5%	6.9%	0.1%	-6.3%	-10.0%	-45.1%	-22.9%	-20.1%	-4.1%	8.7%	13.4%	15.0%	12.6%	7.9%	3.0%	0.3%	4.8%	3.9%	0.4%	-0.5%	-0.55%
Assets 3Y	-0.6%	10.7%	10.7%	10.7%	10.7%	12.8%	12.8%	12.8%	12.8%	6.5%	6.5%	6.5%	6.5%	1.4%	1.4%	1.4%	1.4%	3.1%	3.1%	3.1%	3.09%
Assets 5Y	1.3%	4.8%	4.8%	4.8%	4.8%	3.3%	3.3%	3.3%	3.3%	6.7%	6.7%	6.7%	6.7%	8.2%	8.2%	8.2%	8.2%	5.6%	5.6%	5.6%	5.58%
Equity 3Y	4.8%	8.8%	8.8%	8.8%	8.8%	9.0%	9.0%	9.0%	9.0%	9.4%	9.4%	9.4%	9.4%	4.8%	4.8%	4.8%	4.8%	12.4%	12.4%	12.4%	12.44%
Book Value 3Y	5.3%	9.2%	9.2%	9.2%	9.2%	9.3%	9.4%	9.4%	9.3%	9.7%	9.8%	9.8%	9.9%	5.2%	5.2%	5.1%	5.1%	12.7%	12.6%	12.7%	12.66%
Dividend 3Y	2.6%	2.4%	2.2%	3.6%	3.5%	3.5%	3.5%	2.7%	2.4%	2.3%	2.2%	2.3%	2.4%	2.4%	2.3%	2.3%	2.3%	2.3%	2.3%	2.5%	2.48%

Growth Quality

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue Stability	0.69	0.69	0.86	0.84	0.81	0.83	0.91	0.88	0.85	0.85	0.93	0.92	0.98	0.98	0.98	0.95	0.99	0.98	0.99	0.99	0.988
Earnings Stability	0.45	0.59	0.51	0.49	0.18	0.53	0.21	0.07	0.04	0.25	0.10	0.02	0.02	0.61	0.34	0.40	0.35	0.58	0.40	0.25	0.253
Margin Stability	0.99	0.98	0.97	0.96	0.95	0.95	0.95	0.95	0.95	0.95	0.95	0.95	0.95	0.95	0.96	0.96	0.96	0.95	0.95	0.95	0.950
Rev. Growth Consistency	0.50	0.50	1.00	1.00	1.00	1.00	1.00	0.00	1.00	1.00	1.00	0.50	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.50	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.00	0.50	0.50	1.00	0.50	1.00	1.00	1.00	1.00	1.00	0.00	0.000
FCF Positive Streak	1	1	1	1	1	0	1	1	1	0	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.50	0.94	0.96	0.96	0.90	0.98	0.99	0.95	0.98	0.99	0.96	0.94	0.97	0.98	0.99	0.90	0.90	0.88	0.90	0.97	0.975
Earnings Smoothness	0.51	0.85	0.90	0.89	0.71	0.96	0.96	0.88	0.95	0.98	0.90	0.86	0.92	0.95	0.98	0.78	0.78	0.73	0.77	0.93	0.935
ROE Trend	0.12	-0.03	-0.09	-0.08	-0.12	-0.01	-0.05	-0.09	-0.07	-0.04	0.00	-0.00	0.01	-0.03	-0.02	0.05	0.04	0.03	0.01	-0.05	-0.050
Gross Margin Trend	0.01	-0.01	-0.02	-0.04	-0.05	-0.05	-0.05	-0.04	-0.03	-0.01	0.01	0.02	0.03	0.03	0.03	0.03	0.04	0.03	0.03	0.03	0.026
FCF Margin Trend	0.06	0.02	-0.04	-0.08	-0.11	-0.15	-0.11	-0.10	-0.02	0.10	0.14	0.16	0.12	0.07	0.02	-0.01	0.00	-0.03	-0.04	-0.03	-0.026
Sustainable Growth Rate	28.8%	17.7%	14.5%	15.0%	10.9%	13.0%	10.3%	8.5%	10.4%	10.7%	12.2%	11.3%	11.5%	10.2%	10.5%	16.7%	16.8%	16.3%	15.4%	11.2%	11.20%
Internal Growth Rate	15.2%	8.8%	7.1%	7.3%	5.2%	6.2%	4.9%	4.0%	4.9%	5.2%	5.9%	5.5%	5.5%	5.3%	5.5%	9.0%	9.1%	9.7%	9.1%	6.4%	6.43%

Cash Flow Quality

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
OCF/Net Income	1.18	1.21	0.92	0.69	0.47	0.04	0.22	0.33	0.79	1.49	1.65	1.79	1.55	1.32	1.13	0.82	0.98	0.97	0.93	1.12	1.116
FCF/OCF	0.87	0.82	0.77	0.76	0.60	-2.19	0.48	0.59	0.88	0.93	0.95	0.96	0.95	0.95	0.95	0.94	0.95	0.95	0.94	0.94	0.942
FCF/Net Income	snapshot only																				1.052
OCF/EBITDA	snapshot only																				0.777
CapEx/Revenue	2.6%	3.1%	2.7%	2.2%	2.3%	1.6%	1.4%	1.6%	1.1%	1.3%	1.1%	1.0%	1.0%	0.7%	0.7%	0.7%	0.7%	0.7%	0.8%	0.8%	0.81%
CapEx/Depreciation	snapshot only																				0.586
Accruals Ratio	-0.04	-0.04	0.01	0.05	0.08	0.15	0.11	0.09	0.03	-0.07	-0.10	-0.12	-0.09	-0.05	-0.02	0.03	0.00	0.01	0.01	-0.02	-0.020
Sloan Accruals	snapshot only																				0.047
Cash Flow Adequacy	snapshot only																				1.560
Earnings Quality Score	snapshot only																				1.000

Dividends & Buybacks

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Dividend Yield	1.2%	1.2%	1.3%	1.5%	1.7%	1.7%	2.0%	1.9%	1.8%	1.6%	1.4%	1.3%	1.6%	1.4%	1.3%	1.5%	1.5%	1.7%	1.9%	1.6%	1.89%
Dividend/Share	$2.73	$2.78	$2.83	$2.95	$3.01	$3.08	$3.14	$3.18	$3.23	$3.28	$3.33	$3.38	$3.43	$3.48	$3.53	$3.59	$3.65	$3.71	$3.77	$3.85	$3.92
Payout Ratio	46.0%	54.4%	59.7%	59.9%	67.6%	62.4%	68.1%	72.5%	68.4%	67.6%	65.1%	67.0%	67.0%	67.8%	67.3%	57.0%	57.2%	55.2%	57.0%	65.1%	65.09%
FCF Payout Ratio	45.1%	54.9%	84.3%	1.2%	2.4%	—	6.4%	3.8%	98.3%	48.7%	41.6%	39.2%	45.6%	53.7%	63.0%	73.9%	60.9%	60.3%	65.3%	61.9%	61.90%
Total Payout Ratio	46.0%	54.7%	71.3%	87.1%	1.0%	1.1%	1.1%	1.0%	90.6%	83.4%	77.8%	81.8%	83.0%	79.4%	80.4%	68.1%	68.4%	68.8%	75.5%	91.9%	91.91%
Div. Increase Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Chowder Number	0.08	0.07	0.07	0.11	0.12	0.12	0.12	0.09	0.08	0.08	0.07	0.07	0.07	0.07	0.07	0.08	0.08	0.08	0.09	0.09	0.086
Buyback Yield	0.0%	0.0%	0.3%	0.7%	0.9%	1.2%	1.2%	0.7%	0.6%	0.4%	0.3%	0.3%	0.4%	0.2%	0.3%	0.3%	0.3%	0.4%	0.6%	0.7%	0.67%
Net Buyback Yield	0.0%	0.0%	0.3%	0.7%	0.9%	1.2%	1.2%	0.7%	0.6%	0.4%	0.3%	0.3%	0.4%	0.2%	0.3%	0.3%	0.3%	0.4%	0.6%	0.7%	0.67%
Total Shareholder Return	1.2%	1.2%	1.6%	2.2%	2.6%	2.9%	3.2%	2.7%	2.3%	2.0%	1.7%	1.6%	1.9%	1.6%	1.5%	1.8%	1.8%	2.1%	2.5%	2.3%	2.28%

DuPont Factors

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Tax Burden (NI/EBT)	0.82	0.81	0.80	0.79	0.79	0.80	0.80	0.80	0.79	0.77	0.77	0.77	0.76	0.76	0.77	0.90	0.89	0.90	0.90	0.77	0.774
Interest Burden (EBT/EBIT)	0.98	0.97	0.97	0.97	0.97	0.97	0.96	0.95	0.94	0.94	0.94	0.95	0.95	0.96	0.96	0.96	0.96	0.97	0.97	0.98	0.975
EBIT Margin	0.21	0.18	0.17	0.17	0.16	0.17	0.16	0.16	0.16	0.17	0.17	0.17	0.17	0.16	0.16	0.16	0.16	0.17	0.17	0.17	0.167
Asset Turnover	1.46	1.23	1.26	1.30	1.27	1.20	1.18	1.18	1.22	1.23	1.27	1.29	1.32	1.33	1.36	1.38	1.38	1.34	1.34	1.38	1.376
Equity Multiplier	2.18	2.20	2.20	2.20	2.20	2.22	2.22	2.22	2.22	2.19	2.19	2.19	2.19	2.01	2.01	2.01	2.01	1.85	1.85	1.85	1.855

Per Share

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
EPS (Diluted TTM)	$5.93	$5.11	$4.74	$4.92	$4.46	$4.93	$4.61	$4.39	$4.72	$4.85	$5.11	$5.04	$5.11	$5.13	$5.24	$6.29	$6.38	$6.71	$6.61	$5.91	$5.91
Book Value/Share	$11.66	$14.57	$14.57	$14.62	$14.65	$13.82	$13.86	$13.86	$13.87	$15.46	$15.47	$15.47	$15.48	$16.98	$16.98	$16.99	$16.99	$19.78	$19.79	$19.82	$19.92
Tangible Book/Share	$4.07	$7.07	$7.07	$7.10	$7.11	$6.44	$6.46	$6.46	$6.46	$8.09	$8.10	$8.10	$8.10	$9.38	$9.38	$9.38	$9.38	$12.44	$12.44	$12.46	$12.46
Revenue/Share	$35.25	$35.50	$36.23	$37.68	$36.82	$38.01	$37.40	$37.42	$38.77	$39.51	$40.69	$41.35	$42.35	$43.50	$44.47	$44.99	$45.15	$45.73	$45.83	$47.05	$47.13
FCF/Share	$6.05	$5.07	$3.36	$2.55	$1.24	$-0.42	$0.49	$0.84	$3.29	$6.73	$8.00	$8.61	$7.52	$6.47	$5.59	$4.85	$5.98	$6.15	$5.77	$6.22	$6.23
OCF/Share	$6.98	$6.16	$4.35	$3.38	$2.08	$0.19	$1.03	$1.43	$3.72	$7.24	$8.46	$9.01	$7.93	$6.78	$5.90	$5.16	$6.28	$6.49	$6.12	$6.60	$6.61
Cash/Share	$4.11	$6.25	$6.25	$6.27	$6.28	$2.77	$2.78	$2.78	$2.78	$3.54	$3.54	$3.54	$3.55	$3.44	$3.44	$3.44	$3.44	$4.29	$4.29	$4.30	$3.73
EBITDA/Share	$7.95	$6.98	$6.64	$7.00	$6.40	$6.97	$6.63	$6.42	$6.94	$7.28	$7.70	$7.62	$7.74	$7.75	$7.65	$7.85	$7.95	$8.27	$8.29	$8.49	$8.49
Debt/Share	$8.89	$9.58	$9.58	$9.62	$9.63	$11.28	$11.32	$11.32	$11.32	$9.45	$9.46	$9.46	$9.47	$7.57	$7.58	$7.58	$7.58	$7.21	$7.21	$7.22	$7.22
Net Debt/Share	$4.79	$3.33	$3.33	$3.34	$3.35	$8.51	$8.54	$8.54	$8.54	$5.91	$5.92	$5.92	$5.92	$4.13	$4.14	$4.14	$4.14	$2.92	$2.92	$2.92	$2.92

Academic Models

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	13.436
Altman Z-Prime	snapshot only																				24.015
Piotroski F-Score	7	6	4	5	4	5	6	5	7	8	9	9	9	8	8	7	7	8	7	8	8
Beneish M-Score	-2.51	-2.53	-2.27	-2.08	-1.95	-1.69	-1.97	-2.06	-2.35	-2.79	-2.89	-3.00	-2.84	-2.58	-2.38	-2.16	-2.29	-2.44	-2.46	-2.57	-2.569
Ohlson O-Score	snapshot only																				-8.511
ROIC (Greenblatt)	snapshot only																				41.31%
Net-Net WC	snapshot only																				$5.71
EVA	snapshot only																				$50421835.61

Credit

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Credit Rating	snapshot only																				AA+
Credit Score	88.78	88.24	89.21	87.46	86.28	78.84	80.82	80.67	84.45	90.19	89.99	89.91	92.55	94.26	94.56	94.09	94.54	94.04	94.71	94.32	94.316
Credit Grade	snapshot only																				2
Credit Trend	snapshot only																				0.227
Implied Spread (bps)	snapshot only																				65.000
Industry Credit Rank	snapshot only																				87
Sector Credit Rank	snapshot only																				91

WDFC NASDAQ

Edge Score

Analyst Insights

Financial Rating

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Executive Compensation

C-Suite Compensation

CEO Pay Ratio

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet