The Discounted Cash Flow (DCF) valuation of Winmark Corp (WINA) is 438.60 USD. With the latest stock price at 405.00 USD, the upside of Winmark Corp based on DCF is 8.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.4% | 6.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 252.91 - 1,825.15 | 438.60 |
| Upside | -37.6% - 350.7% | 8.3% |