As of 2025-02-17, the Intrinsic Value of Winmark Corp (WINA) is
398.21 USD. This WINA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 377.90 USD, the upside of Winmark Corp is
5.40%.
The range of the Intrinsic Value is 221.03 - 2,372.86 USD
398.21 USD
Intrinsic Value
WINA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
221.03 - 2,372.86 |
398.21 |
5.4% |
DCF (Growth 10y) |
225.90 - 2,188.83 |
388.87 |
2.9% |
DCF (EBITDA 5y) |
125.19 - 218.18 |
169.04 |
-55.3% |
DCF (EBITDA 10y) |
149.92 - 251.22 |
195.39 |
-48.3% |
Fair Value |
94.74 - 94.74 |
94.74 |
-74.93% |
P/E |
126.78 - 333.18 |
166.13 |
-56.0% |
EV/EBITDA |
81.08 - 155.22 |
111.77 |
-70.4% |
EPV |
124.82 - 192.32 |
158.57 |
-58.0% |
DDM - Stable |
178.25 - 2,177.42 |
1,177.84 |
211.7% |
DDM - Multi |
189.22 - 1,627.96 |
326.56 |
-13.6% |
WINA Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
1,330.21 |
Beta |
0.59 |
Outstanding shares (mil) |
3.52 |
Enterprise Value (mil) |
1,358.91 |
Market risk premium |
4.60% |
Cost of Equity |
7.02% |
Cost of Debt |
4.95% |
WACC |
6.86% |