As of 2024-07-27, the Intrinsic Value of Wabash National Corp (WNC) is
58.07 USD. This WNC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.08 USD, the upside of Wabash National Corp is
%.
The range of the Intrinsic Value is 49.30 - 70.67 USD
58.07 USD
Intrinsic Value
WNC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
49.30 - 70.67 |
58.07 |
175.5% |
| DCF (Growth 10y) |
53.52 - 74.53 |
62.19 |
195.0% |
| DCF (EBITDA 5y) |
45.08 - 74.49 |
57.77 |
174.1% |
| DCF (EBITDA 10y) |
50.87 - 78.13 |
62.43 |
196.2% |
| Fair Value |
110.07 - 110.07 |
110.07 |
422.13% |
| P/E |
64.00 - 82.77 |
72.78 |
245.3% |
| EV/EBITDA |
38.01 - 71.90 |
50.65 |
140.3% |
| EPV |
25.85 - 34.00 |
29.93 |
42.0% |
| DDM - Stable |
25.51 - 47.62 |
36.56 |
73.4% |
| DDM - Multi |
28.49 - 42.66 |
34.25 |
62.5% |
WNC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
949.02 |
| Beta |
0.71 |
| Outstanding shares (mil) |
45.02 |
| Enterprise Value (mil) |
1,229.87 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.70% |
| Cost of Debt |
4.75% |
| WACC |
8.76% |