Brunswick Corp (BC) is overvalued and Winnebago Industries Inc (WGO) is overvalued.
Both trade above our estimate of their intrinsic value. BC is the closer of the two: -173%, against -175% for WGO.
Values as of the 22 Sept 2026 close.
Discounting its cash flows at 9.2% (average of 2 methods) values the shares at $24.36; the price of $66.59 is 173% above that value, and 75% of that value comes from beyond year five.
Leak Score 0/100 on 2 of 12 signals
Discounting its cash flows at 8.4% (average of 3 methods) values the shares at $10.28; the price of $28.26 is 175% above that value, and 77% of that value comes from beyond year five.
Leak Score 46/100 on 9 of 12 signals
| Metric | BC | WGO |
|---|---|---|
| Verdict | Overvalued | Overvalued |
| Price | $66.59 | $28.26 |
| Intrinsic value | $24.36 | $10.28 |
| Margin of safety | -173% | -175% |
| Leak Score | 0/100 (2/12) | 46/100 (9/12) |
| Market cap | $4.3B | $799M |
| Revenue growth, 5 years | 4.3% | 3.5% |
| Operating margin | 5.9% | 2.4% |
| Net margin | -1.5% | 1.4% |
| Return on equity | -4.8% | 3.1% |
| Debt to equity | 1.36 | 0.39 |
| P/E | — | 20.8x |
| Forward P/E | 12.3x | 12.1x |
| P/B | 2.6x | 0.7x |
| Dividend yield | 2.6% | 4.9% |