US · WINA
Winmark Corporation
- Sector
- Consumer Cyclical · Apparel - Footwear & Accessories
- Headquarters
- Minneapolis, MN 55441
- Website
- winmarkcorporation.com
Price · as of 2025-12-27
$373.23
Market cap 1.63B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $309.19 | -17.16% |
| Intrinsic Value(DCF) | $188.98 | -49.37% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $160.51 | -57% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $19.56 | $89.63 | |||
| 2012 | $0.00 | $23.88 | |||
| 2013 | $22.54 | $54.01 | |||
| 2014 | $0.00 | $69.29 | |||
| 2015 | $13.30 | $103.35 | |||
| 2016 | $19.34 | $22.16 | |||
| 2017 | $16.04 | $77.05 | |||
| 2018 | $27.15 | $86.80 | |||
| 2019 | $31.47 | $76.06 | |||
| 2020 | |||||
| 2021 | |||||
| 2022 | $0.00 | $210.84 | |||
| 2023 | |||||
| 2024 | $313.99 | $0.00 | $0.00 | $90.21 | |
| 2025 | $472.45 | $309.19 | $0.00 | $0.00 | $160.51 |
AI valuation
Our deep-learning model estimates Winmark Corporation's (WINA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $309.19
- Current price
- $373.23
- AI upside
- -17.16%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$188.98
-49.37% upside
Graham-Dodd
—
— upside
Graham Formula
$160.51
-57% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| WINA | Winmark Corporation | $373.23 | 1.63B | -17% | -49% | — | -57% | 40.26 | -31.24 | 19.49 | 30.55 | 1069.40 | -29.64 | 96.39% | 63.44% | 48.40% | -79.55% | 19191.61% | 161.05% | -1.21 | 22.31 | 2.49 | 2.19 | 0.96 | 376.00% | 586.00% | 653.00% | 2.67% | 7.92 | 20046.86% | 2.93% | 117.90% | 3.07% | 31.71 | 38.73 | 20.12 | 19.79 |
| ARCO | Arcos Dorados Holdings In… | $8.80 | 1.85B | +102% | +182% | -74% | -10% | 11.05 | 3.24 | 0.37 | 6.41 | — | 3.72 | 13.12% | 7.26% | 3.33% | 29.07% | 9.23% | 5.03% | 3.39 | 6.87 | 0.61 | 0.39 | 3.15 | -1744.00% | 319.00% | -37798.00% | -3.70% | 0.35 | -3.00% | 3.08% | 34.00% | 3.08% | 9.94 | -53.06 | 0.72 | 2.53 |
| ARHS | Arhaus, Inc. | $8.25 | 1.16B | +273% | -47% | -36% | -5% | 75.43 | 2.72 | 0.83 | 8.07 | — | 2.79 | 38.89% | 6.44% | 4.88% | 3.96% | 9.34% | 1.16% | 1.39 | — | 1.37 | 0.56 | 1.80 | -204.00% | 851.00% | 4841.00% | 5.18% | 0.30 | 8.48% | 0.03% | 2.40% | 0.22% | 16.49 | 24.85 | 1.06 | 2.25 |
| GOOS | Canada Goose Holdings Inc… | $12.31 | 1.19B | +105% | -63% | -44% | -49% | 15.00 | 2.87 | 1.15 | 9.52 | 21.37 | 4.61 | 69.94% | 12.17% | 7.03% | 21.62% | 13.61% | 6.69% | 1.37 | 4.00 | 2.67 | 1.30 | 1.98 | 7018.00% | 109.00% | 15347.00% | 17.63% | 0.89 | 28.10% | 0.00% | 0.00% | 11.27% | 11.96 | 7.16 | 1.46 | 2.75 |
| MBC | MasterBrand, Inc. | $10.12 | 1.29B | +201% | -60% | -73% | -81% | 47.57 | 0.94 | 0.46 | 10.80 | — | -3.84 | 29.25% | 4.83% | 0.98% | 2.02% | 3.20% | 0.89% | 1.00 | 1.78 | 1.67 | 0.80 | 5.17 | -7812.00% | 127.00% | -4434.00% | 9.25% | 0.47 | 4.93% | 0.00% | 0.00% | 1.43% | 18.44 | 20.73 | 0.89 | 2.18 |
| RERE | ATRenew Inc. | $5.79 | 2.1B | -19% | +2,496% | -64% | — | -708.10 | 1.58 | 0.36 | 9.84 | — | 1.60 | 19.85% | 0.18% | -0.05% | -0.22% | 0.74% | -0.16% | 0.10 | 1.93 | 3.19 | 2.03 | -4.45 | -9470.00% | 2593.00% | 26729.00% | 10.00% | 0.49 | 37.34% | 0.00% | 0.00% | 3.89% | 123.17 | 6.12 | 0.22 | 3.88 |
| RVLV | Revolve Group, Inc. | $25.16 | 1.79B | +80% | -56% | -54% | -44% | 28.09 | 3.35 | 1.40 | 16.77 | 114.01 | 3.38 | 53.50% | 6.06% | 5.03% | 12.86% | 23.23% | 8.55% | 0.06 | — | 2.81 | 1.34 | -2.99 | 2464.00% | 848.00% | 12806.00% | 2.79% | 0.26 | 20.20% | 0.00% | 0.00% | 2.68% | 19.63 | 30.38 | 1.19 | 7.33 |
| SBH | Sally Beauty Holdings, In… | $16.07 | 1.58B | +295% | -61% | -24% | -6% | 8.03 | 1.98 | 0.43 | 6.98 | 24.97 | 7.85 | 51.62% | 8.86% | 5.29% | 27.54% | 11.27% | 6.92% | 1.97 | 5.09 | 2.26 | 0.46 | 3.31 | 3217.00% | -42.00% | 1880.00% | 10.98% | 0.48 | 7.98% | 0.00% | 0.00% | 8.28% | 9.11 | 17.30 | 0.81 | 2.86 |
| TILE | Interface, Inc. | $31.49 | 1.84B | +35% | -61% | -12% | -16% | 15.29 | 1.47 | 1.28 | 9.92 | 47.15 | 1.70 | 38.75% | 11.82% | 8.37% | 13.69% | 12.81% | 7.89% | 0.22 | 8.39 | 2.34 | 1.04 | 0.97 | 3243.00% | 541.00% | 617.00% | 6.86% | 0.71 | 11.20% | 0.20% | 3.10% | 6.33% | 12.00 | 16.17 | 1.42 | 3.19 |
| TRS | TriMas Corporation | $39.08 | 1.59B | +43,486% | +34,359,102% | +57,361% | +507,629,204% | 0.01 | 0.00 | 0.00 | 0.07 | 0.00 | 0.00 | 21.40% | 6.40% | 18.61% | 34.02% | 11.59% | 16.17% | 0.05 | 2.29 | 2.52 | 0.77 | 0.06 | 40000.00% | 6970681.00% | 53890156.00% | 4509.95% | 0.64 | 19.39% | 431.41% | 5.50% | 438.16% | 0.18 | 0.11 | 0.01 | 0.75 |
| WWW | Wolverine World Wide, Inc… | $17.67 | 1.45B | — | -58% | — | -3% | 15.33 | 3.60 | 0.78 | 11.82 | — | -7.21 | 47.31% | 8.01% | 5.11% | — | — | — | 2.13 | 4.58 | 1.40 | 0.71 | 3.67 | — | — | — | 8.55% | 0.27 | — | 2.27% | 34.80% | 3.26% | 14.18 | 16.97 | 1.14 | 3.03 |
About Winmark Corporation
Winmark Corporation, together with its subsidiaries, operates as a franchisor of retail store concepts that buy, sell, trade, and consign used merchandise primarily in the United States and Canada. The company operates through two segments, Franchising and Leasing. Its franchises retail stores operate under the Plato's Closet, Once Upon A Child, Play It Again Sports, Style Encore, and Music Go Round brand names. The company's Plato's Closet brand stores buys and sells used clothing and accessories for the teenage and young adult market; and Once Upon A Child brand stores buys and sells used and new children's clothing, toys, furniture, equipment, and accessories primarily to parents of children ages infant to 12 years. Its Play It Again Sports brand stores buys, sells, trades in, and used and new sporting goods, equipment, and accessories for various athletic activities, such as team sports, fitness, ski/snowboard, golf, and others; Style Encore brand stores buys and sells used women's apparel, shoes, and accessories; and Music Go Round brand stores buys, sells, trades in, and used and new musical instruments, speakers, amplifiers, music-related electronics, and related accessories. In addition, the company is also involved in the middle-market equipment leasing business focusing on technology and business-essential equipment. As of February 23, 2022, it had 1,271 franchised stores, as well as offers its products online at musicgoround.com, playitagainsports.com, and style-encore.com. Winmark Corporation was incorporated in 1988 and is headquartered in Minneapolis, Minnesota.
- CEO
- Brett D. Heffes
- Employees
- 89
- Beta
- 0.65
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($188.98 ÷ $373.23) − 1 = -49.37% (DCF, example).