WAB Westinghouse Air Brake Technologies Corporation
Industrials
Price
$297.02
Intrinsic value
$72.75
Buy price
$58.20
Discount
-308.3%
DCF walkthrough
Near-term growth (g1)10.12%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $1,999,000,000.00
- Total debt
- $6,936,000,000.00
- Cash & STI
- $660,000,000.00
- Shares out.
- 169,600,000
Overvalued
Intrinsic value$72.77
Buy price (with MOS)$58.22
Current price$297.02
Discount to intrinsic value-308.1%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 8.8%
- Current ROE
- 10.5%
- Minimum ROE
- 6.3%
Debt quality
MODERATE- Debt / Equity
- 0.62x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.58x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- revenueCAGR
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 37.2%
- Public economic interest
- 99.6%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.