As of 2025-07-05, the Intrinsic Value of Winnebago Industries Inc (WGO) is 161.47 USD. This WGO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.53 USD, the upside of Winnebago Industries Inc is 412.10%.
The range of the Intrinsic Value is 79.38 - 1,392.81 USD
Based on its market price of 31.53 USD and our intrinsic valuation, Winnebago Industries Inc (WGO) is undervalued by 412.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 79.38 - 1,392.81 | 161.47 | 412.1% |
| DCF (Growth 10y) | 134.54 - 2,172.10 | 262.53 | 732.6% |
| DCF (EBITDA 5y) | 58.18 - 88.78 | 71.47 | 126.7% |
| DCF (EBITDA 10y) | 102.71 - 169.23 | 130.76 | 314.7% |
| Fair Value | -15.25 - -15.25 | -15.25 | -148.37% |
| P/E | (5.37) - 20.28 | 6.60 | -79.1% |
| EV/EBITDA | 9.92 - 38.03 | 23.38 | -25.8% |
| EPV | 82.19 - 165.02 | 123.61 | 292.0% |
| DDM - Stable | (7.01) - (35.41) | (21.21) | -167.3% |
| DDM - Multi | 94.84 - 374.75 | 151.66 | 381.0% |
| Market Cap (mil) | 883.79 |
| Beta | 0.80 |
| Outstanding shares (mil) | 28.03 |
| Enterprise Value (mil) | 1,413.19 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.32% |
| Cost of Debt | 8.48% |
| WACC | 6.95% |