As of 2025-10-18, the Intrinsic Value of Winmark Corp (WINA) is 423.73 USD. This WINA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 436.64 USD, the upside of Winmark Corp is -3.00%.
The range of the Intrinsic Value is 229.60 - 3,551.99 USD
Based on its market price of 436.64 USD and our intrinsic valuation, Winmark Corp (WINA) is overvalued by 3.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 229.60 - 3,551.99 | 423.73 | -3.0% |
| DCF (Growth 10y) | 231.27 - 3,211.42 | 407.09 | -6.8% |
| DCF (EBITDA 5y) | 139.58 - 238.66 | 178.77 | -59.1% |
| DCF (EBITDA 10y) | 162.09 - 271.92 | 204.93 | -53.1% |
| Fair Value | 62.51 - 62.51 | 62.51 | -85.68% |
| P/E | 144.82 - 311.49 | 214.34 | -50.9% |
| EV/EBITDA | 105.02 - 196.56 | 135.30 | -69.0% |
| EPV | 128.47 - 208.32 | 168.39 | -61.4% |
| DDM - Stable | 144.56 - 2,534.86 | 1,339.71 | 206.8% |
| DDM - Multi | 197.68 - 2,413.66 | 349.54 | -19.9% |
| Market Cap (mil) | 1,550.07 |
| Beta | 0.53 |
| Outstanding shares (mil) | 3.55 |
| Enterprise Value (mil) | 1,581.26 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.02% |
| Cost of Debt | 4.72% |
| WACC | 6.89% |