DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Westinghouse Air Brake Technologies Corporation (WAB)

Industrials | Railroads

Today's Price

$279.60

Today's Fair Value

$219.94 -21.34%

Margin of Safety

-27.13%

Projected Value (5Y)

$354.21 +26.68%

Dividends Paid (5Y)

$9.05

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 15.4% | CAGR (5y): 20.18%

Diluted Shares Growth Rate

Regression: 8.18% | CAGR (5y): -2.11%

Dividend Growth Rate

Regression: 17.65% | CAGR (5y): 19.71%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 19.27x)

Discount Rate