WNC
Wabash National Corp
Price:  
10.36 
USD
Volume:  
618,801.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WNC Intrinsic Value

105.60 %
Upside

What is the intrinsic value of WNC?

As of 2025-06-16, the Intrinsic Value of Wabash National Corp (WNC) is 21.30 USD. This WNC valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 10.36 USD, the upside of Wabash National Corp is 105.60%.

The range of the Intrinsic Value is 4.18 - 150.11 USD

Is WNC undervalued or overvalued?

Based on its market price of 10.36 USD and our intrinsic valuation, Wabash National Corp (WNC) is undervalued by 105.60%.

10.36 USD
Stock Price
21.30 USD
Intrinsic Value
Intrinsic Value Details

WNC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (108.63) - (27.04) (36.72) -454.5%
DCF (Growth 10y) 4.18 - 150.11 21.30 105.6%
DCF (EBITDA 5y) (13.70) - (12.61) (1,234.50) -123450.0%
DCF (EBITDA 10y) 4.37 - 16.95 10.17 -1.8%
Fair Value -42.57 - -42.57 -42.57 -510.91%
P/E (20.20) - (21.56) (21.75) -310.0%
EV/EBITDA (7.18) - (6.57) (6.90) -166.6%
EPV (0.42) - 3.35 1.46 -85.9%
DDM - Stable (14.07) - (64.31) (39.19) -478.3%
DDM - Multi (11.22) - (41.19) (17.77) -271.5%

WNC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 433.77
Beta 0.70
Outstanding shares (mil) 41.87
Enterprise Value (mil) 770.05
Market risk premium 4.60%
Cost of Equity 9.43%
Cost of Debt 5.89%
WACC 7.17%