WABASH NATIONAL Corp (WNC)
Truck Trailers · Industrials · $377M
Intrinsic Value (Consensus)
$0.00
Current Price
$9.28
Margin of Safety
0%
At Fair Value
Value: $0
Price: $9
Valuation Model Estimates
Current Price: $9.28
DCF (Discounted Cash Flow)
$190.20
Graham Number
$32.10
Earnings Power Value
$49.22
Relative Value (P/E)
$101.40
Dividend Discount Model
$3.48
Consensus Value
$0.00
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
C
64
Profitability
25/25
Strength
5/25
Valuation
12/25
Growth
22/25
Financial Health Signals
Negative free cash flow — company is burning cash
Elevated debt — Debt/Equity ratio is 139%
Strong profitability — ROE of 58% (above 20% is excellent)
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $5.07
- EPS (Forward)
- $6.08
- Book Value
- $9.03
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 57.6%
- Debt/Equity
- 139%
- Revenue Growth
- 304.3%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.1%
- 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