Westinghouse Air Brake Technologies Corporation
Bear Case (25th pct.)
-72.6% vs price
Base Case (Median)
-65.2% vs price
Bull Case (75th pct.)
-53.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $40.62 | -86.5% | High (40%) |
| PE Comparable | $143.95 | -52.1% | Medium (25%) |
| Growth Trajectory DCF | $89.95 | -70.1% | Medium (20%) |
| Graham Number | $104.59 | -65.2% | High (80%) |
| EV/EBITDA | $135.95 | -54.8% | Medium (20%) |
| EV/FCF | $217.24 | -27.7% | Medium (20%) |
| Earnings Power Value | $74.52 | -75.2% | High (70%) |
Based on 7 out of 8 methods, WAB appears overvalued at the current price of $300.65. The base case fair value of $104.59 implies 65.2% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.