WNC
Wabash National Corp
Price:  
20.96 
USD
Volume:  
481,213.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WNC Intrinsic Value

%
Upside

As of 2024-06-14, the Intrinsic Value of Wabash National Corp (WNC) is 56.17 USD. This WNC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.96 USD, the upside of Wabash National Corp is %.

The range of the Intrinsic Value is 48.07 - 67.60 USD

20.96 USD
Stock Price
56.17 USD
Intrinsic Value
Intrinsic Value Details

WNC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 48.07 - 67.60 56.17 168.0%
DCF (Growth 10y) 52.16 - 71.28 60.14 186.9%
DCF (EBITDA 5y) 44.58 - 67.98 54.75 161.2%
DCF (EBITDA 10y) 50.05 - 72.16 59.53 184.0%
Fair Value 110.07 - 110.07 110.07 425.12%
P/E 56.27 - 75.28 65.06 210.4%
EV/EBITDA 36.95 - 64.40 46.54 122.0%
EPV 25.11 - 32.57 28.84 37.6%
DDM - Stable 24.39 - 44.60 34.50 64.6%
DDM - Multi 26.97 - 39.52 32.14 53.3%

WNC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 943.62
Beta 0.80
Outstanding shares (mil) 45.02
Enterprise Value (mil) 1,224.46
Market risk premium 4.60%
Cost of Equity 11.26%
Cost of Debt 4.75%
WACC 9.02%