What is Wesco International Inc worth?
With the base-case assumptions below, a discounted cash flow model on Wesco International Inc's reported free cash flow gives -$89.49 per share. The share price was $316.70 on November 10, 2026, 454% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 9.0% | 10.0% | -$95.71 | -130% |
| Base | 14.0% | 9.0% | -$89.49 | -128% |
| Bull | 19.0% | 8.0% | -$77.91 | -125% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | -$84.81 | -$83.35 | -$81.57 | -$79.34 | -$76.48 |
| 8.0% | -$88.32 | -$87.38 | -$86.26 | -$84.92 | -$83.28 |
| 9.0% | -$90.88 | -$90.24 | -$89.49 | -$88.62 | -$87.59 |
| 10.0% | -$92.82 | -$92.36 | -$91.84 | -$91.25 | -$90.56 |
| 11.0% | -$94.34 | -$94.01 | -$93.63 | -$93.21 | -$92.73 |
Where the presets come from
Base: years 1 to 5 grow at Wesco International Inc's revenue growth rate over the last 5 fiscal years (13.8% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions