GREENBRIER COMPANIES INC (GBX)
Railroad Equipment · Industrials · $1.5B
Intrinsic Value (Consensus)
$175.69
Current Price
$49.33
Margin of Safety
+256.2%
256.2% Below Intrinsic Value
Value: $176
Price: $49
Valuation Model Estimates
Current Price: $49.33
DCF (Discounted Cash Flow)
$342.32
Graham Number
$84.13
Earnings Power Value
$61.65
Relative Value (P/E)
$127.00
Dividend Discount Model
$263.33
Consensus Value
$175.69
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
65
Profitability
18/25
Strength
15/25
Valuation
22/25
Growth
10/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 114%
Declining revenue — top line is shrinking
Strong earnings growth (20% YoY)
High free cash flow yield (14.8%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $6.35
- EPS (Forward)
- $7.62
- Book Value
- $49.53
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 13.3%
- Debt/Equity
- 114%
- Revenue Growth
- -8.6%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.6%
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
CVGICommercial Vehicle G...
$17.61+240%
Data last updated: 2026-06-16
Source: Yahoo Finance