As of 2024-12-12, the Intrinsic Value of Westinghouse Air Brake Technologies Corp (WAB) is
195.99 USD. This WAB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 203.85 USD, the upside of Westinghouse Air Brake Technologies Corp is
-3.90%.
The range of the Intrinsic Value is 133.47 - 356.87 USD
195.99 USD
Intrinsic Value
WAB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
133.47 - 356.87 |
195.99 |
-3.9% |
| DCF (Growth 10y) |
190.84 - 482.04 |
272.95 |
33.9% |
| DCF (EBITDA 5y) |
119.98 - 168.25 |
147.48 |
-27.7% |
| DCF (EBITDA 10y) |
176.79 - 259.17 |
219.29 |
7.6% |
| Fair Value |
141.05 - 141.05 |
141.05 |
-30.81% |
| P/E |
78.24 - 118.92 |
92.82 |
-54.5% |
| EV/EBITDA |
45.65 - 105.14 |
78.73 |
-61.4% |
| EPV |
55.65 - 85.52 |
70.58 |
-65.4% |
| DDM - Stable |
48.14 - 151.41 |
99.77 |
-51.1% |
| DDM - Multi |
105.30 - 258.33 |
149.72 |
-26.6% |
WAB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
35,039.78 |
| Beta |
1.25 |
| Outstanding shares (mil) |
171.89 |
| Enterprise Value (mil) |
38,646.78 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.81% |
| Cost of Debt |
4.58% |
| WACC |
9.15% |