WAB · Westinghouse Air Brake Technologies Corporation
$269.532026-07-21Sector: Industrials; Industry: Railroads; Sub-Industry: Construction Machinery & Heavy Transportation Equipment
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$74
-72.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($74 · $74) Analysts Range ($291 · $318) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $9.7B | — | 13.5% | 24.0% | $990MM | $104MM | $1.1B | 8.2% | — | 6.8% | $14.5B | $4.77 | — |
| 2024.Q4 | $9.7B | 0.0% | 13.5% | 24.3% | $986MM | $238MM | $1.2B | 8.6% | — | 6.9% | $14.0B | $4.77 | — |
| 2025.Q1 | $10.4B | 7.3% | 15.9% | 24.2% | $1.3B | $32MM | $1.3B | 8.6% | — | 8.9% | $14.3B | $6.19 | — |
| 2025.Q4 | $10.4B | 0.0% | 15.9% | 25.7% | $1.2B | −$2.5B | −$1.3B | 8.5% | — | 7.9% | $16.9B | $6.19 | — |
| 2026.Q1 | $11.5B | 10.8% | 16.6% | 25.4% | $1.4B | −$3.6B | −$2.2B | 8.4% | — | 8.2% | $17.9B | $7.09 | 24.1 |
| italics below = DCF projection · 10yr Rev CAGR: 5.9% |
| 2027.Q1 | $12.6B | +9.7% | 17.4% | 24.9% | $1.6B | −$1.8B | −$103MM | 8.3% | −$95MM | 8.8% | $19.6B | $9.38 | 28.7 |
| 2028.Q1 | $13.5B | +6.8% | 18.5% | 24.4% | $1.9B | −$1.4B | $521MM | 8.3% | $444MM | 9.3% | $21.0B | $10.73 | 25.1 |
| 2029.Q1 | $14.3B | +6.5% | 18.7% | 23.8% | $2.0B | −$1.4B | $647MM | 8.4% | $508MM | 9.4% | $22.4B | $11.66 | 23.1 |
| 2030.Q1 | $15.2B | +6.1% | 18.7% | 23.3% | $2.2B | −$1.4B | $756MM | 8.4% | $549MM | 9.5% | $23.8B | $12.46 | 21.6 |
| 2031.Q1 | $16.1B | +5.8% | 18.7% | 22.7% | $2.3B | −$1.5B | $876MM | 8.4% | $586MM | 9.5% | $25.3B | $13.28 | 20.3 |
|
| Term. Yr+ | $21.2B | 4.1% | 15.2% | 20.0% | $2.6B | −$1.2B | $1.3B | 8.6% | $13.3B | 8.6% | — | — | — |
Active scenario IV: $74 (-72.6% vs market)