WGO
Winnebago Industries Inc
Price:  
31.80 
USD
Volume:  
857,182.00
United States | Automobiles
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WGO Intrinsic Value

639.10 %
Upside

What is the intrinsic value of WGO?

As of 2025-07-03, the Intrinsic Value of Winnebago Industries Inc (WGO) is 235.04 USD. This WGO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.80 USD, the upside of Winnebago Industries Inc is 639.10%.

The range of the Intrinsic Value is 120.71 - 1,798.80 USD

Is WGO undervalued or overvalued?

Based on its market price of 31.80 USD and our intrinsic valuation, Winnebago Industries Inc (WGO) is undervalued by 639.10%.

31.80 USD
Stock Price
235.04 USD
Intrinsic Value
Intrinsic Value Details

WGO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 120.71 - 1,798.80 235.04 639.1%
DCF (Growth 10y) 197.97 - 2,746.24 372.47 1071.3%
DCF (EBITDA 5y) 76.62 - 109.43 90.72 185.3%
DCF (EBITDA 10y) 134.30 - 201.39 162.83 412.1%
Fair Value -5.08 - -5.08 -5.08 -115.99%
P/E (1.79) - 23.92 10.23 -67.8%
EV/EBITDA 13.98 - 47.04 28.51 -10.4%
EPV 97.57 - 168.05 132.81 317.6%
DDM - Stable (2.29) - (11.67) (6.98) -121.9%
DDM - Multi 109.36 - 438.31 175.69 452.5%

WGO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 891.35
Beta 0.88
Outstanding shares (mil) 28.03
Enterprise Value (mil) 1,374.55
Market risk premium 4.60%
Cost of Equity 7.39%
Cost of Debt 6.85%
WACC 6.40%