Winnebago Industries, Inc. logo WGO - Winnebago Industries, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
1
BUY 8
HOLD 13
SELL 0
STRONG
SELL
0
| PRICE TARGET: $35.00 DETAILS
HIGH: $38.00
LOW: $32.00
MEDIAN: $35.00
CONSENSUS: $35.00
UPSIDE: 12.43%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Moderate
Trading 33.8% above fair value
Current Price $31.13
Bear Case $12.03 61.4% downside ($12.03 - $31.13) / $31.13 = -61.4% $6.23 × 4x + net cash
Fair Value $23.27 25.2% downside ($23.27 - $31.13) / $31.13 = -25.2% $6.23 × 6x + net cash
Bull Case $34.50 10.8% upside ($34.50 - $31.13) / $31.13 = 10.8% $6.23 × 7x + net cash

Adjust Assumptions

5.5x
6.23$

Key Value Driver

Through-cycle normalized EPS ($6.23)

Implied Market Multiple 5.0x

Plain-Language Summary

Our base-case estimate uses Normalized Earnings × Cycle Multiple. We then blend that result with the average analyst price target of $35.00 from 22 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $23.27 per share.

Warnings

Price-to-book value of 3.1x is above the normal range for this type of business (0.7x-2.0x). The stock may already price in a strong cycle.
Wall Street's average price target is $35.00 (from 22 analysts). Our estimate is 45% below the consensus -- consider that gap carefully.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing