WINNEBAGO INDUSTRIES INC (WGO)
Motor Homes · Industrials · $942M
Intrinsic Value (Consensus)
$16.35
Current Price
$18.20
Margin of Safety
-10.2%
10.2% Above Intrinsic Value
Value: $16
Price: $18
Valuation Model Estimates
Current Price: $18.20
DCF (Discounted Cash Flow)
$81.06
Graham Number
$22.01
Earnings Power Value
$8.83
Relative Value (P/E)
$18.20
Dividend Discount Model
$116.67
Consensus Value
$16.35
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.91
- EPS (Forward)
- $1.09
- Book Value
- $23.65
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 2.1%
- Debt/Equity
- 44%
- Revenue Growth
- -5.9%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.9%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance