As of 2025-07-04, the Intrinsic Value of Wabash National Corp (WNC) is 20.76 USD. This WNC valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 11.49 USD, the upside of Wabash National Corp is 80.70%.
The range of the Intrinsic Value is 3.86 - 148.19 USD
Based on its market price of 11.49 USD and our intrinsic valuation, Wabash National Corp (WNC) is undervalued by 80.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (107.57) - (26.87) | (36.43) | -417.1% |
| DCF (Growth 10y) | 3.86 - 148.19 | 20.76 | 80.7% |
| DCF (EBITDA 5y) | (13.45) - (12.42) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 5.79 - 18.24 | 11.58 | 0.8% |
| Fair Value | -42.57 - -42.57 | -42.57 | -470.50% |
| P/E | (22.38) - (24.11) | (24.48) | -313.0% |
| EV/EBITDA | (7.11) - (6.50) | (6.81) | -159.3% |
| EPV | (0.48) - 3.33 | 1.43 | -87.6% |
| DDM - Stable | (14.03) - (65.54) | (39.79) | -446.3% |
| DDM - Multi | (11.18) - (42.02) | (17.80) | -254.9% |
| Market Cap (mil) | 481.09 |
| Beta | 0.67 |
| Outstanding shares (mil) | 41.87 |
| Enterprise Value (mil) | 817.37 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.42% |
| Cost of Debt | 5.89% |
| WACC | 7.21% |