GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Winnebago Industries Inc (NYSE:WGO) » Definitions » Intrinsic Value: Projected FCF

WGO (Winnebago Industries) Intrinsic Value: Projected FCF : $110.21 (As of Oct. 31, 2024)


View and export this data going back to 1970. Start your Free Trial

What is Winnebago Industries Intrinsic Value: Projected FCF?

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 (2024-10-31), Winnebago Industries's Intrinsic Value: Projected FCF is $110.21. The stock price of Winnebago Industries is $56.04. Therefore, Winnebago Industries's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

The historical rank and industry rank for Winnebago Industries's Intrinsic Value: Projected FCF or its related term are showing as below:

WGO' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.51   Med: 0.95   Max: 1.86
Current: 0.51

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Winnebago Industries was 1.86. The lowest was 0.51. And the median was 0.95.

WGO's Price-to-Projected-FCF is ranked better than
73.24% of 908 companies
in the Vehicles & Parts industry
Industry Median: 0.985 vs WGO: 0.51

Winnebago Industries Intrinsic Value: Projected FCF Historical Data

The historical data trend for Winnebago Industries'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.

* Premium members only.

Winnebago Industries Intrinsic Value: Projected FCF Chart

Winnebago Industries Annual Data
Trend Aug15 Aug16 Aug17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23 Aug24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 56.98 73.54 107.51 107.57 110.21

Winnebago Industries Quarterly Data
Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 107.57 104.46 122.52 122.98 110.21

Competitive Comparison of Winnebago Industries's Intrinsic Value: Projected FCF

For the Recreational Vehicles subindustry, Winnebago Industries's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-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.


Winnebago Industries's Price-to-Projected-FCF Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Winnebago Industries's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Winnebago Industries's Price-to-Projected-FCF falls into.



Winnebago Industries Intrinsic Value: Projected FCF Calculation

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 Winnebago Industries's Free Cash Flow(6 year avg) = $185.27.

Winnebago Industries'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 (Aug24)*0.8)/Shares Outstanding (Diluted Average)
=(11.693231243548*185.27008+1273.3*0.8)/28.900
=110.21

* 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.


Winnebago Industries  (NYSE:WGO) Intrinsic Value: Projected FCF Explanation

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.

Winnebago Industries's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=56.04/110.20920027511
=0.51

* 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.


Winnebago Industries Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Winnebago Industries's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Winnebago Industries Business Description

Traded in Other Exchanges
Address
13200 Pioneer Trail, Eden Prairie, MN, USA, 55347
Winnebago Industries manufactures Class A, B, and C motor homes along with towables, customized specialty vehicles, boats, and parts. Headquartered in Eden Prairie, Minnesota, Winnebago has been producing recreational vehicles since 1958. Revenue was about $3.5 billion in fiscal 2023. Winnebago expanded into towables in 2011 with the acquisition of SunnyBrook and acquired Grand Design in November 2016. Towables made up 79% of the firm's RV unit volume, up from 31% in fiscal 2016. The company's total RV unit volume was 39,447 in fiscal 2023. Winnebago expanded into boating in 2018 with the purchase of Chris-Craft, bought premium motor home maker Newmar in November 2019, and bought Barletta pontoon boats in August 2021. It also is developing electric and autonomous technology.
Executives
Stacy L Bogart officer: VP-General Counsel & Secretary 13200 PIONEER TRAIL, EDEN PRAIRIE MN 55347
Christopher David West officer: VP - Operations N60W27221 TRAPPERS RUN, SUSSEX WI 53089
Richard D Moss director 1715 WEST 38TH STREET, CHATTANOOGA TN 37409
William C. Fisher director 2100 HIGHWAY 55, MEDINA MN 55340
Ashis Nayan Bhattacharya officer: VP Strategic Development & Pla 6341 URBANDALE LANE NORTH, MAPLE GROVE MN 55311
Staci L Kroon director 13200 PIONEER TRAIL, EDEN PRAIRIE MN 55347
Donald Jeff Clark officer: President & CEO Grand Design 13429 WOODED KNOLL TRAIL, MIDDLEBURY IN 46540
Casey J Tubman officer: PRESIDENT, NEWMAR CORPORATION 13200 PIONEER TRAIL, EDEN PRAIRIE MN 55347
Maria Favlana Blase director PO BOX 152, FOREST CITY IA 50436
Jacqueline D. Woods director PO BOX 152, FOREST CITY IA 50436
Kevin E. Bryant director C/O EVERGY, INC., 1200 MAIN STREET, KANSAS CITY MO 64105
Matthew L. Miller officer: VP, WGO, President, Newmar P.O. BOX 152, FOREST CITY IA 50436
Bret A Woodson officer: VP-Administration P.O. BOX 152, FOREST CITY IA 50436
Huw Bower officer: President, Winnebago Outdoors C/O BRUNSWICK CORPORATION, 1 N FIELD COURT, LAKE FOREST IL 60045
Michael J Happe director, officer: CEO & President P.O. BOX 152, FOREST CITY IA 50436