WINMARK CORP (WINA)
Retail-Miscellaneous Retail · Consumer Discretionary · $809M
Intrinsic Value (Consensus)
$171.85
Current Price
$226.00
Margin of Safety
-24%
24% Above Intrinsic Value
Value: $172
Price: $226
Valuation Model Estimates
Current Price: $226.00
DCF (Discounted Cash Flow)
$179.83
Graham Number
Not applicable
—
Earnings Power Value
$109.71
Relative Value (P/E)
$226.00
Dividend Discount Model
$14.69
Consensus Value
$171.85
Model Assumptions
Discount Rate
10.3%
Growth Rate
3.8%
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)
- $11.30
- EPS (Forward)
- $11.73
- Book Value
- $-15.00
- P/E Ratio
- 20.0
- Forward P/E
- 19.3
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 0.0%
- Earnings Growth
- 3.8%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance