As of 2025-06-18, the Intrinsic Value of Westinghouse Air Brake Technologies Corp (WAB) is 226.54 USD. This WAB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 200.93 USD, the upside of Westinghouse Air Brake Technologies Corp is 12.70%.
The range of the Intrinsic Value is 162.04 - 374.09 USD
Based on its market price of 200.93 USD and our intrinsic valuation, Westinghouse Air Brake Technologies Corp (WAB) is undervalued by 12.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 162.04 - 374.09 | 226.54 | 12.7% |
| DCF (Growth 10y) | 216.43 - 471.76 | 294.70 | 46.7% |
| DCF (EBITDA 5y) | 138.83 - 187.19 | 163.77 | -18.5% |
| DCF (EBITDA 10y) | 193.87 - 268.01 | 230.03 | 14.5% |
| Fair Value | 161.57 - 161.57 | 161.57 | -19.59% |
| P/E | 75.49 - 94.65 | 83.75 | -58.3% |
| EV/EBITDA | 80.11 - 108.26 | 93.38 | -53.5% |
| EPV | 72.93 - 100.25 | 86.59 | -56.9% |
| DDM - Stable | 53.63 - 150.99 | 102.31 | -49.1% |
| DDM - Multi | 120.68 - 264.63 | 165.84 | -17.5% |
| Market Cap (mil) | 34,385.15 |
| Beta | 1.21 |
| Outstanding shares (mil) | 171.13 |
| Enterprise Value (mil) | 37,694.15 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.64% |
| Cost of Debt | 4.53% |
| WACC | 9.00% |