As of 2025-02-14, the Intrinsic Value of Wabash National Corp (WNC) is
16.73 USD. This WNC valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 12.40 USD, the upside of Wabash National Corp is
34.90%.
The range of the Intrinsic Value is 3.05 - 78.39 USD
16.73 USD
Intrinsic Value
WNC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(84.51) - (30.26) |
(40.23) |
-424.4% |
| DCF (Growth 10y) |
3.05 - 78.39 |
16.73 |
34.9% |
| DCF (EBITDA 5y) |
(14.53) - (13.80) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
4.54 - 15.21 |
9.46 |
-23.7% |
| Fair Value |
-163.86 - -163.86 |
-163.86 |
-1,421.47% |
| P/E |
(71.18) - (80.88) |
(74.88) |
-703.9% |
| EV/EBITDA |
(55.21) - (51.19) |
(54.91) |
-542.9% |
| EPV |
0.80 - 3.59 |
2.19 |
-82.3% |
| DDM - Stable |
(58.72) - (209.55) |
(134.14) |
-1181.8% |
| DDM - Multi |
(12.55) - (35.50) |
(18.61) |
-250.1% |
WNC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
537.42 |
| Beta |
1.01 |
| Outstanding shares (mil) |
43.34 |
| Enterprise Value (mil) |
819.07 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.31% |
| Cost of Debt |
5.89% |
| WACC |
7.46% |