WAB
Westinghouse Air Brake Technologies Corp
Price:  
161.03 
USD
Volume:  
1,593,363.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WAB Intrinsic Value

%
Upside

As of 2024-06-22, the Intrinsic Value of Westinghouse Air Brake Technologies Corp (WAB) is 190.46 USD. This WAB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 161.03 USD, the upside of Westinghouse Air Brake Technologies Corp is %.

The range of the Intrinsic Value is 133.90 - 324.60 USD

161.03 USD
Stock Price
190.46 USD
Intrinsic Value
Intrinsic Value Details

WAB Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 133.90 - 324.60 190.46 18.3%
DCF (Growth 10y) 169.30 - 383.72 233.43 45.0%
DCF (EBITDA 5y) 105.66 - 137.66 120.24 -25.3%
DCF (EBITDA 10y) 145.79 - 195.97 168.31 4.5%
Fair Value 119.16 - 119.16 119.16 -26.00%
P/E 52.05 - 86.69 63.25 -60.7%
EV/EBITDA 49.76 - 83.85 64.33 -60.1%
EPV 60.46 - 84.81 72.63 -54.9%
DDM - Stable 43.51 - 123.87 83.69 -48.0%
DDM - Multi 95.85 - 212.33 132.11 -18.0%

WAB Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 28,402.47
Beta 1.17
Outstanding shares (mil) 176.38
Enterprise Value (mil) 31,763.47
Market risk premium 4.60%
Cost of Equity 9.58%
Cost of Debt 4.80%
WACC 8.83%