As of 2026-03-21, the Intrinsic Value of Wabash National Corp (WNC) is 74.75 USD. This WNC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.92 USD, the upside of Wabash National Corp is 843.80%.
The range of the Intrinsic Value is 60.80 - 96.55 USD
Based on its market price of 7.92 USD and our intrinsic valuation, Wabash National Corp (WNC) is undervalued by 843.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 60.80 - 96.55 | 74.75 | 843.8% |
| DCF (Growth 10y) | 66.74 - 102.68 | 80.84 | 920.7% |
| DCF (EBITDA 5y) | 61.66 - 75.99 | 69.32 | 775.2% |
| DCF (EBITDA 10y) | 67.40 - 86.02 | 76.69 | 868.3% |
| Fair Value | 105.23 - 105.23 | 105.23 | 1,228.64% |
| P/E | 54.77 - 97.99 | 73.44 | 827.3% |
| EV/EBITDA | 32.74 - 59.90 | 49.82 | 529.1% |
| EPV | 0.84 - 3.84 | 2.34 | -70.5% |
| DDM - Stable | 20.10 - 41.00 | 30.55 | 285.8% |
| DDM - Multi | 24.95 - 42.45 | 31.67 | 299.9% |
| Market Cap (mil) | 397.87 |
| Beta | 0.54 |
| Outstanding shares (mil) | 50.24 |
| Enterprise Value (mil) | 808.80 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.45% |
| Cost of Debt | 4.64% |
| WACC | 7.84% |