WINMARK CORP (WINA)
Retail-Miscellaneous Retail · Consumer Discretionary · $1.4B
Intrinsic Value (Consensus)
$171.85
Current Price
$404.26
Margin of Safety
-57.5%
57.5% Above Intrinsic Value
Value: $172
Price: $404
Valuation Model Estimates
Current Price: $404.26
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%.
Health Score
D
38
Profitability
10/25
Strength
17/25
Valuation
7/25
Growth
4/25
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
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance