Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 1.2x - 1.3x | 1.3x |
| Historical Pb Multiple | 1.3x - 3.0x | 1.6x |
| Fair Value | $88.83 - $98.18 | $93.50 |
| Upside | 15.2% - 27.4% | 21.3% |
| Benchmarks | - | Full Ticker |
| Winnebago Industries, Inc. | - | NYSE:WGO |
| US Lighting Group, Inc. | - | OTCPK:USLG |
| LCI Industries | - | NYSE:LCII |
| Patrick Industries, Inc. | - | NasdaqGS:PATK |
| General Motors Company | - | NYSE:GM |
| THOR Industries, Inc. | - | NYSE:THO |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| WGO | USLG | LCII | PATK | GM | THO | |||
| NYSE:WGO | OTCPK:USLG | NYSE:LCII | NasdaqGS:PATK | NYSE:GM | NYSE:THO | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -35.0% | NM- | -0.5% | 9.1% | 1.8% | 14.8% | ||
| 3Y CAGR | -64.1% | NM- | -20.8% | -14.9% | -9.9% | -26.2% | ||
| Latest Twelve Months | -104.9% | 81.4% | 122.6% | -3.1% | -28.3% | -25.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.0% | 941.7% | 5.2% | 4.8% | 5.8% | 4.2% | ||
| Prior Fiscal Year | 6.2% | -830.0% | 1.7% | 4.1% | 5.8% | 3.4% | ||
| Latest Fiscal Year | 0.4% | -30.5% | 3.8% | 3.7% | 3.8% | 2.6% | ||
| Latest Twelve Months | -0.2% | -144.2% | 3.8% | 3.7% | 3.8% | 2.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 17.6% | -645.6% | 19.5% | 24.4% | 15.0% | 17.2% | ||
| Prior Fiscal Year | 16.4% | -1421.4% | 4.7% | 14.3% | 15.2% | 9.9% | ||
| Latest Twelve Months | -0.4% | NM | 10.4% | 12.7% | 11.3% | 5.1% | ||
| Next Fiscal Year | 6.2% | #NUM! | 12.3% | 15.3% | 18.0% | 4.6% | ||
| Two Fiscal Years Forward | 9.4% | 48.8% | 13.6% | 16.7% | 16.8% | 6.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.4x | 0.4x | 0.6x | 0.8x | 0.2x | 0.4x | ||
| Price / LTM EPS | -170.9x | -0.3x | 15.6x | 20.4x | 6.5x | 20.3x | ||
| Price / Book | 0.8x | -0.1x | 1.6x | 2.5x | 0.7x | 1.0x | ||
| Price / Fwd Book | 0.8x | -0.1x | 1.5x | 2.3x | 0.7x | 1.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -0.1x | 0.8x | 2.5x | |||||
| Historical P/B Ratio | 1.3x | 1.6x | 3.0x | |||||
| Selected P/B Multiple | 1.2x | 1.3x | 1.3x | |||||
| (x) Book Value | 3,952 | 3,952 | 3,952 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | WGO | USLG | LCII | PATK | GM | THO | |
| Value of Common Equity | 974 | 0 | 2,225 | 2,823 | 46,447 | 4,101 | |
| (/) Shares Outstanding | 28.0 | 112.3 | 25.5 | 33.6 | 995.0 | 53.2 | |
| Implied Stock Price | 34.75 | 0.00 | 87.40 | 83.90 | 46.68 | 77.08 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 34.75 | 0.00 | 87.40 | 83.90 | 46.68 | 77.08 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |