WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORP (WAB)
Railroad Equipment · Industrials · $46.2B
Intrinsic Value (Consensus)
$138.36
Current Price
$272.12
Margin of Safety
-49.2%
49.2% Above Intrinsic Value
Value: $138
Price: $272
Valuation Model Estimates
Current Price: $272.12
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%.
Health Score
C
63
Profitability
18/25
Strength
22/25
Valuation
7/25
Growth
16/25
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
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%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance