As of 2024-12-14, the Intrinsic Value of Winmark Corp (WINA) is
394.71 USD. This WINA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 407.63 USD, the upside of Winmark Corp is
-3.20%.
The range of the Intrinsic Value is 219.70 - 2,280.86 USD
394.71 USD
Intrinsic Value
WINA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
219.70 - 2,280.86 |
394.71 |
-3.2% |
| DCF (Growth 10y) |
224.55 - 2,104.27 |
385.49 |
-5.4% |
| DCF (EBITDA 5y) |
128.87 - 218.03 |
168.22 |
-58.7% |
| DCF (EBITDA 10y) |
152.62 - 250.88 |
194.49 |
-52.3% |
| Fair Value |
94.74 - 94.74 |
94.74 |
-76.76% |
| P/E |
132.61 - 376.25 |
220.51 |
-45.9% |
| EV/EBITDA |
85.65 - 155.22 |
115.69 |
-71.6% |
| EPV |
124.32 - 191.63 |
157.97 |
-61.2% |
| DDM - Stable |
177.69 - 2,131.91 |
1,154.80 |
183.3% |
| DDM - Multi |
188.63 - 1,594.06 |
324.99 |
-20.3% |
WINA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,434.86 |
| Beta |
0.52 |
| Outstanding shares (mil) |
3.52 |
| Enterprise Value (mil) |
1,463.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.03% |
| Cost of Debt |
4.95% |
| WACC |
6.88% |