Market Cap : 661 M | Enterprise Value : 722.96 M | PE Ratio : 17.69 | PB Ratio : |
---|
NAS:WINA has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
NAS:WINA has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2022-05-22), Winmark's Intrinsic Value: Projected FCF is $50.70. The stock price of Winmark is $190.01. Therefore, Winmark's Price-to-Intrinsic-Value-Projected-FCF of today is 3.8.
The historical rank and industry rank for Winmark's Intrinsic Value: Projected FCF or its related term are showing as below:
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Winmark was 235.74. The lowest was 0.77. And the median was 2.62.
The historical data trend for Winmark's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Specialty Retail subindustry, Winmark's Intrinsic Value: Projected FCF, along with its competitors' market caps and Intrinsic Value: Projected FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
For the Retail - Cyclical industry and Consumer Cyclical sector, Winmark's Intrinsic Value: Projected FCF distribution charts can be found below:
* The bar in red indicates where Winmark's Intrinsic Value: Projected FCF falls into.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)
In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):
Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)
Add all the Free Cash Flow together and divide 6 will get Winmark's Free Cash Flow(6 year avg) = $24.45.
Winmark's Intrinsic Value: Projected FCF for today is calculated as
Intrinsic Value: Projected FCF | = | (Growth Multiple | * | Free Cash Flow (6 year avg) | + | Total Stockholders Equity (Mar22) | / | 0.8) | / | Shares Outstanding (Diluted Average) |
= | (11.069452086404 | * | 24.44544 | + | -65.768 | / | 0.8) | / | 3.716 | |
= | 50.70 |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Winmark's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF | = | Share Price | / | Intrinsic Value: Projected FCF |
= | 190.01 | / | 50.69634736573 | |
= | 3.75 |
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Thank you for viewing the detailed overview of Winmark's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.
Mackenzie Kirk A | director | 605 HWY 169 N SUITE 400 MINNEAPOLIS MN 55441 |
Wilson Mark L | director | 605 HWY 169 N SUITE 400 MINNEAPOLIS MN 55441 |
Gaudette Renae M. | officer: President of Franchising | 605 HIGHWAY 169 N, SUITE 400 MINNEAPOLIS MN 55441 |
Heffes Brett D | director, officer: Chairman and CEO | 605 HWY 169 N SUITE 400 MINNEAPOLIS MN 55441 |
Ishaug Anthony D | officer: Chief Financial Officer | 605 HWY 169 N SUITE 400 MINNEAPOLIS MN 55441 |
Barbetta Lawrence A | director | 605 HWY 169 N SUITE 400 MINNEAPOLIS MN 55441 |
Reyelts Paul C | director | 605 HWY 169 N SUITE 400 MINNEAPOLIS MN 55441 |
Grassle Jenele C | director | 605 HWY 169 N SUITE 400 MINNEAPOLIS MN 55441 |
Goff Leah A | officer: VP of Human Resources | 605 HWY 169 N SUITE 400 MINNEAPOLIS MN 55441 |
Olson Ronald G | 10 percent owner | GROWN BIZ INTERNATIONAL INC 4200 DAHLBERG DRIVE MINNEAPOLIS MN 55422-4837 |
Morgan John L | director, 10 percent owner, officer: Executive Chairman | 605 HIGHWAY 169 SUITE 400 MINNEAPOLIS MN 55441 |
Murphy Steven | officer: President of Franchising | 605 HWY 169 N SUITE 400 MINNEAPOLIS MN 55441 |
Zola Steven C | director, officer: President, Winmark Capital | 605 HWY 169 N SUITE 400 MINNEAPOLIS MN 55441 |
Bradshaw James Shel | 10 percent owner | 12600 HILL COUNTRY BLVD SUITE R-230 AUSTIN TX 78738 |
Bares Brian Timothy | 10 percent owner | 12600 HILL COUNTRY BLVD SUITE R-230 AUSTIN TX 78738 |
From GuruFocus
By Business Wire 07-16-2020
By Robert Abbott 01-08-2021
By Business Wire 04-29-2020
By Tiziano Frateschi 09-23-2020
Other Sources
By Fool 2020-06-04
By Seekingalpha 2021-02-26
By Fool 2022-02-08
By Seekingalpha 2022-01-13