WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORP (WAB)
Railroad Equipment · Industrials · $23.2B
Intrinsic Value (Consensus)
$138.36
Current Price
$136.60
Margin of Safety
+1.3%
1.3% Below Intrinsic Value
Value: $138
Price: $137
Valuation Model Estimates
Current Price: $136.60
DCF (Discounted Cash Flow)
$250.13
Graham Number
$100.39
Earnings Power Value
$66.31
Relative Value (P/E)
$136.60
Dividend Discount Model
Not applicable
—
Consensus Value
$138.36
Model Assumptions
Discount Rate
10.3%
Growth Rate
13.1%
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%.
Key Financials
- EPS (TTM)
- $6.83
- EPS (Forward)
- $7.72
- Book Value
- $65.58
- P/E Ratio
- 20.0
- Forward P/E
- 17.7
- PEG Ratio
- —
- ROE
- 10.5%
- Debt/Equity
- 50%
- Revenue Growth
- 7.5%
- Earnings Growth
- 13.1%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance