investorscraft@gmail.com

Intrinsic Value of Winnebago Industries, Inc. (WGO)

Previous Close$70.06
Intrinsic Value
Upside potential
Previous Close
$70.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-08-31 and quarterly data as of 2023-05-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %-29.6NaN
Revenue, $3491NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m3190NaN
Operating income, $m301NaN
EBITDA, $m357NaN
Interest expense (income), $mNaN
Earnings before tax, $m279NaN
Tax expense, $m63NaN
Net income, $m216NaN

BALANCE SHEET

Cash and short-term investments, $m282NaN
Total assets, $m2417NaN
Adjusted assets (=assets-cash), $m2134NaN
Average production assets, $m1081NaN
Working capital, $m572NaN
Total debt, $m552NaN
Total liabilities, $m1154NaN
Total equity, $m1263NaN
Debt-to-equity ratio0.437NaN
Adjusted equity ratio0.462NaN

CASH FLOW

Net income, $m216NaN
Depreciation, amort., depletion, $m56NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m401NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-88NaN
Free cash flow, $m488NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m572
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount