As of 2025-05-17, the Intrinsic Value of Westinghouse Air Brake Technologies Corp (WAB) is 234.51 USD. This WAB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 205.69 USD, the upside of Westinghouse Air Brake Technologies Corp is 14%.

The range of the Intrinsic Value is 164.26 - 406.2 USD.

Is WAB undervalued or overvalued?

Based on its market price of 205.69 USD and our intrinsic valuation, Westinghouse Air Brake Technologies Corp (WAB) is undervalued by 14%.

205.69 USD

Stock Price

234.51 USD

Intrinsic Value

Intrinsic Value Details

WAB Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	164.26 - 406.2	234.51	14.0%
DCF (Growth Exit 10Y)	219.5 - 512.7	305.30	48.4%
DCF (EBITDA Exit 5Y)	145.71 - 192.43	172.57	-16.1%
DCF (EBITDA Exit 10Y)	201.46 - 276.89	241.01	17.2%
Peter Lynch Fair Value	161.57 - 161.57	161.57	-21.45%
P/E Multiples	77.04 - 100.98	88.57	-56.9%
EV/EBITDA Multiples	81.47 - 110.89	98.63	-52.1%
Earnings Power Value	73.77 - 104.2	88.98	-56.7%
Dividend Discount Model - Stable	54.38 - 163.24	108.81	-47.1%
Dividend Discount Model - Multi Stages	122.63 - 287.65	172.14	-16.3%

WAB Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Allison Transmission Holdings Inc	99.22 - 163.37	123.96	16.8%
Oshkosh Corp	88.49 - 182.41	119.58	17.1%
Federal Signal Corp	70.29 - 195.72	102.67	7.7%
Navistar International Corp	(12.87) - 82.40	5.44	-87.8%
Terex Corp	32.13 - 62.29	44.15	-8.0%
Meritor Inc	29.89 - 75.96	44.46	21.8%
Trinity Industries Inc	(8.38) - 281.26	30.95	15.2%
REV Group Inc	51.39 - 82.33	63.15	65.1%
Greenbrier Companies Inc	47.19 - 94.42	65.60	38.2%
NFI Group Inc	11.27 - 51.61	22.85	54.3%

WAB Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	35,200
Beta	1.18
Outstanding shares (mil)	171
Enterprise Value (mil)	38,509

Market risk premium	5.1%
Cost of Equity	9.45%
Cost of Debt	4.55%
WACC	8.8%