As of 2024-12-14, the Intrinsic Value of Greenbrier Companies Inc (GBX) is
78.02 USD. This GBX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 67.59 USD, the upside of Greenbrier Companies Inc is
15.40%.
The range of the Intrinsic Value is 54.61 - 118.18 USD
78.02 USD
Intrinsic Value
GBX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
54.61 - 118.18 |
78.02 |
15.4% |
| DCF (Growth 10y) |
63.01 - 128.10 |
87.09 |
28.9% |
| DCF (EBITDA 5y) |
107.75 - 152.29 |
129.63 |
91.8% |
| DCF (EBITDA 10y) |
103.37 - 156.51 |
128.36 |
89.9% |
| Fair Value |
127.63 - 127.63 |
127.63 |
88.83% |
| P/E |
60.04 - 77.56 |
67.38 |
-0.3% |
| EV/EBITDA |
62.80 - 108.98 |
79.55 |
17.7% |
| EPV |
(53.88) - (57.37) |
(55.62) |
-182.3% |
| DDM - Stable |
30.05 - 61.81 |
45.93 |
-32.0% |
| DDM - Multi |
33.81 - 55.55 |
42.15 |
-37.6% |
GBX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,119.62 |
| Beta |
0.63 |
| Outstanding shares (mil) |
31.36 |
| Enterprise Value (mil) |
3,523.62 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.66% |
| Cost of Debt |
4.80% |
| WACC |
7.35% |