DCF Calculator

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

Wabash National Corporation (WNC)

Industrials | Agricultural - Machinery

Today's Price

$11.79

Today's Fair Value

$37.38 +217.05%

Margin of Safety

+68.46%

Projected Value (5Y)

$60.20 +410.6%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 4.09% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -4.7% | CAGR (5y): -4.64%

Dividend Growth Rate

Regression: 3.75% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.94x)

Discount Rate