WGO
Winnebago Industries Inc
Price:  
61.45 
USD
Volume:  
345,160.00
United States | Automobiles
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WGO Intrinsic Value

%
Upside

As of 2024-05-21, the Intrinsic Value of Winnebago Industries Inc (WGO) is 87.84 USD. This WGO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.45 USD, the upside of Winnebago Industries Inc is %.

The range of the Intrinsic Value is 70.48 - 115.63 USD

61.45 USD
Stock Price
87.84 USD
Intrinsic Value
Intrinsic Value Details

WGO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 70.48 - 115.63 87.84 42.9%
DCF (Growth 10y) 82.94 - 132.37 102.03 66.0%
DCF (EBITDA 5y) 57.69 - 73.24 64.68 5.3%
DCF (EBITDA 10y) 74.09 - 96.27 84.01 36.7%
Fair Value 99.08 - 99.08 99.08 61.23%
P/E 40.98 - 61.98 50.94 -17.1%
EV/EBITDA 40.51 - 96.32 59.05 -3.9%
EPV 111.62 - 151.68 131.65 114.2%
DDM - Stable 27.97 - 58.64 43.30 -29.5%
DDM - Multi 52.82 - 86.69 65.68 6.9%

WGO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,798.64
Beta 1.59
Outstanding shares (mil) 29.27
Enterprise Value (mil) 2,227.74
Market risk premium 4.60%
Cost of Equity 9.00%
Cost of Debt 5.07%
WACC 7.73%