WABASH NATIONAL Corp (WNC)
Truck Trailers · Industrials · $4.1B
Intrinsic Value (Consensus)
$52.35
Current Price
$101.40
Margin of Safety
-48.4%
48.4% Above Intrinsic Value
Value: $52
Price: $101
Valuation Model Estimates
Current Price: $101.40
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$32.10
Earnings Power Value
$49.22
Relative Value (P/E)
$101.40
Dividend Discount Model
$26.67
Consensus Value
$52.35
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance