Winnebago Industries, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-13.3% vs price
Base Case (Median)
2.0% vs price
Bull Case (75th pct.)
119.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-6.21 | -118.9% | High (40%) |
| PE Comparable | $25.26 | -23.1% | Medium (25%) |
| Growth Trajectory DCF | $107.61 | 227.5% | Medium (20%) |
| Graham Number | $36.45 | 10.9% | Medium (30%) |
| EV/EBITDA | $33.51 | 2.0% | Medium (20%) |
| EV/FCF | $128.09 | 289.8% | Medium (20%) |
| Earnings Power Value | $31.74 | -3.4% | Medium (50%) |
Based on 7 out of 8 methods, WGO appears fairly valued at the current price of $32.86. The base case fair value of $33.51 implies 2.0% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.