As of 2024-07-27, the Intrinsic Value of Winmark Corp (WINA) is
438.60 USD. This WINA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 405.00 USD, the upside of Winmark Corp is
%.
The range of the Intrinsic Value is 252.91 - 1,825.15 USD
438.60 USD
Intrinsic Value
WINA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
252.91 - 1,825.15 |
438.60 |
8.3% |
| DCF (Growth 10y) |
286.84 - 1,906.67 |
479.22 |
18.3% |
| DCF (EBITDA 5y) |
108.03 - 161.10 |
126.28 |
-68.8% |
| DCF (EBITDA 10y) |
151.45 - 217.25 |
175.06 |
-56.8% |
| Fair Value |
78.04 - 78.04 |
78.04 |
-80.73% |
| P/E |
128.87 - 298.02 |
173.29 |
-57.2% |
| EV/EBITDA |
52.61 - 126.20 |
73.91 |
-81.8% |
| EPV |
136.39 - 184.52 |
160.45 |
-60.4% |
| DDM - Stable |
176.14 - 1,497.88 |
837.01 |
106.7% |
| DDM - Multi |
225.19 - 1,315.62 |
368.78 |
-8.9% |
WINA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,417.50 |
| Beta |
0.16 |
| Outstanding shares (mil) |
3.50 |
| Enterprise Value (mil) |
1,462.64 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.62% |
| Cost of Debt |
5.03% |
| WACC |
6.49% |