DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

WESCO International, Inc. (WCC)

Industrials | Industrial - Distribution

Today's Price

$343.11

Today's Fair Value

$346.12 +0.88%

Margin of Safety

+0.87%

Projected Value (5Y)

$557.43 +62.46%

Dividends Paid (5Y)

$15.31

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 19.18% | CAGR (5y): 28.84%

Diluted Shares Growth Rate

Regression: 0.63% | CAGR (5y): 1.2%

Dividend Growth Rate

Regression: 19.43% | CAGR (5y): 20.12%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.68x)

Discount Rate