Valuation Winmark Corporation

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2025-06-13 pm EDT			5-day change	1st Jan Change
430.02 ^USD	+0.17%		-0.52%	+9.40%

Apr. 16	Winmark Q1 Net Income, Revenue Increase	MT
Apr. 16	Tranche Update on Winmark Corporation's Equity Buyback Plan announced on February 24, 2011.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026
Capitalization ¹	1,471	1,395	1,519	-
Change	-	-5.21%	8.89%	-
Enterprise Value (EV) ¹	1,471	1,442	1,574	1,575
Change	-	-1.97%	9.15%	0.04%
P/E ratio	38.2x	36.4x	37.2x	34.7x
PBR	-	-	-	-
PEG	-	-26.79x	6.14x	4.72x
Capitalization / Revenue	17.7x	17.2x	17.9x	17.3x
EV / Revenue	17.7x	17.7x	18.5x	17.9x
EV / EBITDA	-	26.8x	27.5x	26.2x
EV / EBIT	-	27.3x	27.9x	26.6x
EV / FCF	-	-	34.7x	32.6x
FCF Yield	-	-	2.88%	3.07%
Dividend per Share ²	-	-	3.84	-
Rate of return	-	-	0.89%	-
EPS ²	11.04	10.89	11.55	12.4
Distribution rate	-	-	33.2%	-
Net sales ¹	83.24	81.29	84.92	87.95
EBITDA ¹	-	53.73	57.17	60.08
EBIT ¹	-	52.93	56.36	59.25
Net income ¹	40.18	39.95	42.31	45.11
Net Debt ¹	-	47.61	55.55	56.12
Reference price ²	421.90	396.20	430.02	430.02
Nbr of stocks (in thousands)	3,487	3,520	3,532	-
Announcement Date	2/21/24	2/19/25	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WINMARK CORPORATION	37.23x	18.54x	27.54x	-	1.52B
TRACTOR SUPPLY COMPANY	24.68x	1.88x	14.67x	1.79%	27.33B
AVOLTA AG	30.9x	1.18x	5.63x	2.37%	7.63B
JUMBO S.A.	11.16x	2.66x	7.19x	6.28%	4.38B
JARIR MARKETING COMPANY	14.87x	1.38x	12.65x	6.53%	3.93B
UPBOUND GROUP, INC.	6.69x	0.62x	5.52x	6.38%	1.41B
SALLY BEAUTY HOLDINGS, INC.	4.69x	0.44x	3.86x	-.--%	856M
MATAS A/S	13.42x	0.97x	6.5x	1.96%	791M
Average	17.95x	3.46x	10.45x	3.62%	5.98B
Weighted average by Cap.	22.95x	2.25x	12.19x	2.82%