As of 2024-12-15, the Intrinsic Value of Winnebago Industries Inc (WGO) is
262.53 USD. This WGO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 55.41 USD, the upside of Winnebago Industries Inc is
373.80%.
The range of the Intrinsic Value is 153.12 - 887.68 USD
262.53 USD
Intrinsic Value
WGO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
153.12 - 887.68 |
262.53 |
373.8% |
| DCF (Growth 10y) |
260.91 - 1,425.12 |
434.94 |
685.0% |
| DCF (EBITDA 5y) |
67.04 - 87.40 |
77.82 |
40.4% |
| DCF (EBITDA 10y) |
129.44 - 168.36 |
149.12 |
169.1% |
| Fair Value |
11.24 - 11.24 |
11.24 |
-79.72% |
| P/E |
3.45 - 23.71 |
12.13 |
-78.1% |
| EV/EBITDA |
21.10 - 50.98 |
34.47 |
-37.8% |
| EPV |
117.51 - 154.99 |
136.25 |
145.9% |
| DDM - Stable |
5.79 - 26.99 |
16.39 |
-70.4% |
| DDM - Multi |
156.80 - 474.64 |
226.01 |
307.9% |
WGO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,602.46 |
| Beta |
1.01 |
| Outstanding shares (mil) |
28.92 |
| Enterprise Value (mil) |
1,967.76 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.97% |
| Cost of Debt |
4.96% |
| WACC |
6.00% |