Back to W1AB34.SA Overview
SAO · Valuation Lab
W1AB34.SA
Westinghouse Air Brake Technologies Corporation
Last$768.27
Market cap259.5B
EV/EBITDA100.3x
Intrinsic value
$105.81
MoS -626.1% · Overvalued
Assuming 9.2% FCF margin and 17.5% Y1–5 growth.
Upside to price
EV (DCF)42B
Terminal share64%
Expected IV$114.38
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 64% of EV
PV of stage FCFs15.1B
PV of terminal value26.9B
Enterprise value42B
Net cash / (debt)-6.3B
Equity value35.7B
Intrinsic value / share$105.81
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 14.1B | 1.3B | 1.2B | 92.0% |
| Y2 | 16.5B | 1.5B | 1.3B | 84.6% |
| Y3 | 19.4B | 1.8B | 1.4B | 77.8% |
| Y4 | 22.8B | 2.1B | 1.5B | 71.6% |
| Y5 | 26.8B | 2.5B | 1.6B | 65.8% |
| Y6 | 29.2B | 2.7B | 1.6B | 60.6% |
| Y7 | 31.8B | 2.9B | 1.6B | 55.7% |
| Y8 | 34.6B | 3.2B | 1.6B | 51.2% |
| Y9 | 37.6B | 3.5B | 1.6B | 47.1% |
| Y10 | 40.9B | 3.8B | 1.6B | 43.3% |
| Terminal | — | — | 26.9B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.