US · WGO
Winnebago Industries, Inc.
- Sector
- Consumer Cyclical · Auto - Recreational Vehicles
- Headquarters
- Eden Prairie, IA 50436
- Website
- winnebagoind.com
Price · as of 2025-08-30
$32.02
Market cap 1.13B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $17.45 | -45.5% |
| Intrinsic Value(DCF) | $14.53 | -54.62% |
| Graham-Dodd Method(GD) | $10.12 | -68.38% |
| Graham Formula(GF) | $2.35 | -92.65% |
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 | $6.14 | $78.16 | $493.12 | $5.72 | $7.35 |
| 2012 | $10.55 | $64.91 | $1,944.91 | $12.64 | $37.93 |
| 2013 | $23.59 | $151.67 | $0.00 | $7.97 | $0.00 |
| 2014 | $18.72 | $63.42 | $13,239.99 | $15.19 | $549.40 |
| 2015 | $18.05 | $27.17 | $5,541.11 | $10.37 | $17.41 |
| 2016 | $23.04 | $30.27 | $4,721.43 | $12.30 | $13.41 |
| 2017 | $42.59 | $40.04 | $3,000.02 | $11.89 | $149.38 |
| 2018 | $25.60 | $33.73 | $2,943.71 | $18.38 | $120.54 |
| 2019 | $44.20 | $36.23 | $896.04 | $22.55 | $23.40 |
| 2020 | $46.22 | $39.75 | $153.69 | $17.08 | $47.92 |
| 2021 | $65.83 | $110.20 | $1,966.74 | $55.95 | $502.65 |
| 2022 | $52.86 | $102.49 | $8,281.36 | $73.13 | $518.87 |
| 2023 | $60.16 | $64.41 | $638.57 | $47.36 | $0.00 |
| 2024 | $58.34 | $48.91 | $0.00 | $10.35 | $0.00 |
| 2025 | $36.33 | $17.45 | $0.00 | $10.12 | $2.35 |
AI valuation
Our deep-learning model estimates Winnebago Industries, Inc.'s (WGO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $17.45
- Current price
- $32.02
- AI upside
- -45.5%
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
$14.53
-54.62% upside
Graham-Dodd
$10.12
-68.38% upside
Graham Formula
$2.35
-92.65% 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 |
| WGO | Winnebago Industries, Inc… | $32.02 | 1.13B | -46% | -55% | -68% | -93% | 39.87 | 0.84 | 0.37 | 15.30 | 37.32 | 3.61 | 13.05% | 2.04% | 0.92% | 2.06% | 2.93% | 1.11% | 0.49 | 2.21 | 2.42 | 1.14 | 4.46 | 10682.00% | -590.00% | -950.00% | 8.74% | 0.39 | 5.37% | 3.80% | 151.40% | 9.04% | 25.28 | 16.16 | 0.52 | 3.21 |
| BBW | Build-A-Bear Workshop, In… | $48.66 | 638.72M | -17% | -93% | -81% | -93% | 14.89 | 1.10 | 0.33 | 2.92 | 3.27 | 1.11 | 47.22% | 3.86% | 2.21% | 7.67% | 11.04% | 3.98% | 0.00 | 1256.73 | 1.58 | 0.63 | -1.02 | 45556.00% | -174.00% | -12959.00% | 2.82% | 0.30 | 4.63% | 0.00% | 0.00% | 3.59% | 6.32 | 26.29 | 0.24 | 3.41 |
| CANG | Cango Inc. | $0.76 | 263.3M | +538% | +26% | +124% | — | 18.74 | 1.38 | 6.99 | 17.87 | — | 1.39 | 55.31% | 22.24% | 37.27% | 7.59% | 8.93% | 5.65% | 0.04 | 271.37 | 1.88 | 1.43 | -6.12 | -96000.00% | -5273.00% | -22097.00% | -22.05% | -0.17 | -62.15% | 0.00% | 0.00% | 5.00% | 18.27 | -2.64 | 4.06 | 2.34 |
| CWH | Camping World Holdings, I… | $8.32 | 522.66M | +708% | -61% | — | — | 1.46 | 2.22 | 0.08 | 10.12 | 1.86 | -0.94 | 29.47% | 2.80% | -1.41% | 124.63% | 2.22% | 6.98% | 11.66 | 2.33 | 1.20 | 0.18 | 8.38 | 7875.00% | 441.00% | -26940.00% | -51.58% | -0.06 | -8.12% | 6.20% | 9.10% | 200.31% | 16.56 | -11.31 | 0.46 | 1.55 |
| HEPS | D-Market Elektronik Hizme… | $2.65 | 852.88M | +4% | +22,835% | — | — | -866.08 | 12.73 | 0.74 | 10.69 | — | 161.14 | 37.49% | 0.03% | -2.81% | -1.21% | -0.40% | -0.19% | 0.67 | 0.01 | 0.97 | 0.66 | -1.36 | -227391.00% | 6043.00% | -18473.00% | -0.10% | 0.00 | 1.00% | 0.00% | 0.00% | 0.00% | 2086.69 | -824.49 | 0.62 | 2.24 |
| HOV | Hovnanian Enterprises, In… | $125.62 | 647.36M | -37% | -62% | +22% | -42% | 12.19 | 0.94 | 0.26 | 10.71 | — | 0.94 | 14.12% | 4.29% | 2.14% | 7.83% | 6.09% | 2.44% | 1.15 | 3.60 | 2904.11 | 1404.66 | 4.86 | -7499.00% | -88.00% | 277462.00% | 21.35% | 848.10 | 10.68% | 1.37% | 16.70% | 24.57% | 11.35 | 8.73 | 0.49 | 1.91 |
| KRUS | Kura Sushi USA, Inc. | $70.43 | 853.01M | -61% | -42% | -74% | — | -303.78 | 2.50 | 2.05 | 55.38 | — | 2.57 | 11.82% | -1.68% | -0.67% | -0.97% | -1.61% | -0.50% | 0.74 | -68.01 | 1.76 | 1.61 | 9.89 | -7975.00% | 1888.00% | -2477.00% | -3.73% | 0.58 | -7.29% | 0.00% | 0.00% | 0.00% | -144.08 | -31.83 | 2.43 | 2.33 |
| NEGG | Newegg Commerce, Inc. | $44.46 | 932.17M | +18% | -93% | — | -57% | -3.56 | 1.45 | 0.12 | -3.87 | — | 1.45 | 9.78% | -4.17% | -3.51% | -36.80% | -50.89% | -9.56% | 0.69 | -54.15 | 1.16 | 0.68 | 0.81 | -2788.00% | -1746.00% | -8698.00% | -2.88% | 0.00 | -4.51% | 0.00% | 0.00% | 11.86% | -2.47 | -28.73 | 0.10 | 2.44 |
| ODP | The ODP Corporation | $28.00 | 843.29M | +103% | -76% | -60% | -99% | 5.33 | 0.70 | 0.08 | 6.47 | — | 1.62 | 20.67% | 2.33% | -0.04% | 11.11% | 6.51% | 2.86% | 1.64 | 7.09 | 0.93 | 0.41 | 4.35 | -10246.00% | -1065.00% | -8584.00% | 5.67% | 0.08 | 1.76% | 0.00% | 0.00% | 55.78% | 10.56 | 53.77 | 0.25 | 2.10 |
| OLPX | Olaplex Holdings, Inc. | $1.61 | 1.07B | +1,640% | -33% | -25% | -99% | 51.88 | 1.16 | 2.40 | 7.51 | — | -5.24 | 69.15% | 15.84% | 4.62% | 2.27% | 4.92% | 1.11% | 0.74 | 1.12 | 10.67 | 9.29 | 0.45 | -6777.00% | -777.00% | -2055.00% | 13.64% | 2.21 | 14.01% | 0.00% | 0.00% | 12.33% | 16.09 | 7.80 | 2.55 | 1.90 |
| SMP | Standard Motor Products, … | $39.68 | 872.93M | +43% | +21% | -53% | +168% | 21.19 | 1.28 | 0.49 | 8.00 | 46.09 | 4.06 | 30.20% | 10.28% | 4.41% | 6.36% | 10.54% | 2.17% | 1.00 | 5.60 | 2.13 | 0.62 | 3.29 | 4596.00% | 2236.00% | -4272.00% | 2.14% | 0.12 | 1.48% | 3.11% | 66.00% | 3.80% | 8.07 | 79.39 | 0.83 | 2.36 |
About Winnebago Industries, Inc.
Winnebago Industries, Inc. manufactures and sells recreation vehicles and marine products primarily for use in leisure travel and outdoor recreation activities. The company operates in six segments: Grand Design Towables, Winnebago Towables, Winnebago Motorhomes, Newmar motorhomes, Chris-Craft Marine, and Winnebago Specialty Vehicles. It provides towable products that are non-motorized vehicles to be towed by automobiles, pickup trucks, SUVs, or vans for use as temporary living quarters for recreational travel, such as conventional travel trailers, fifth wheels, folding camper trailers, and truck campers under the Winnebago and Grand Design brand names. The company also offers motorhomes, which are self-propelled mobile dwellings used primarily as temporary living quarters during vacation and camping trips, or to support active and mobile lifestyles under the Winnebago and Newmar brand names. In addition, it offers other specialty commercial vehicles for law enforcement command centers, mobile medical clinics, and mobile office spaces; commercial vehicles as bare shells to third-party up fitters; and boats in the recreational powerboat industry under the Chris-Craft and Barletta brand names. Further, the company is involved in the original equipment manufacturing of parts for other manufacturers and commercial vehicles. The company sells its products primarily through independent dealers in the United States, Canada, and internationally. Winnebago Industries, Inc. was incorporated in 1958 and is based in Forest City, Iowa.
- CEO
- Michael J. Happe
- Employees
- 5.7K
- Beta
- 1.13
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($14.53 ÷ $32.02) − 1 = -54.62% (DCF, example).