Westinghouse Air Brake Technologies Corporation (WAB) DCF Valuation
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Westinghouse Air Brake Technologies Corporation (WAB) Bundle
Explore the financial prospects of Westinghouse Air Brake Technologies Corporation (WAB) using our user-friendly DCF Calculator! Enter your assumptions regarding growth, margins, and expenses to determine the intrinsic value of Westinghouse Air Brake Technologies Corporation (WAB) and enhance your investment approach.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8,200.0 | 7,556.1 | 7,822.0 | 8,362.0 | 9,677.0 | 10,119.6 | 10,582.5 | 11,066.5 | 11,572.7 | 12,102.1 |
| Revenue Growth, % | 0 | -7.85 | 3.52 | 6.9 | 15.73 | 4.57 | 4.57 | 4.57 | 4.57 | 4.57 |
| EBITDA | 1,067.3 | 1,229.4 | 1,405.0 | 1,519.0 | 1,787.0 | 1,697.7 | 1,775.3 | 1,856.5 | 1,941.4 | 2,030.3 |
| EBITDA, % | 13.02 | 16.27 | 17.96 | 18.17 | 18.47 | 16.78 | 16.78 | 16.78 | 16.78 | 16.78 |
| Depreciation | 401.4 | 473.3 | 491.0 | 479.0 | 477.0 | 568.6 | 594.6 | 621.8 | 650.2 | 680.0 |
| Depreciation, % | 4.9 | 6.26 | 6.28 | 5.73 | 4.93 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 |
| EBIT | 665.9 | 756.1 | 914.0 | 1,040.0 | 1,310.0 | 1,129.1 | 1,180.7 | 1,234.7 | 1,291.2 | 1,350.3 |
| EBIT, % | 8.12 | 10.01 | 11.68 | 12.44 | 13.54 | 11.16 | 11.16 | 11.16 | 11.16 | 11.16 |
| Total Cash | 604.2 | 598.7 | 473.0 | 541.0 | 620.0 | 692.5 | 724.2 | 757.3 | 791.9 | 828.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,663.9 | 1,412.5 | 1,477.0 | 1,519.0 | 1,684.0 | 1,891.1 | 1,977.6 | 2,068.0 | 2,162.6 | 2,261.5 |
| Account Receivables, % | 20.29 | 18.69 | 18.88 | 18.17 | 17.4 | 18.69 | 18.69 | 18.69 | 18.69 | 18.69 |
| Inventories | 1,773.1 | 1,642.1 | 1,689.0 | 2,034.0 | 2,284.0 | 2,284.5 | 2,389.0 | 2,498.3 | 2,612.5 | 2,732.0 |
| Inventories, % | 21.62 | 21.73 | 21.59 | 24.32 | 23.6 | 22.57 | 22.57 | 22.57 | 22.57 | 22.57 |
| Accounts Payable | 1,157.5 | 909.4 | 1,012.0 | 1,301.0 | 1,250.0 | 1,367.5 | 1,430.0 | 1,495.4 | 1,563.8 | 1,635.3 |
| Accounts Payable, % | 14.12 | 12.04 | 12.94 | 15.56 | 12.92 | 13.51 | 13.51 | 13.51 | 13.51 | 13.51 |
| Capital Expenditure | -185.3 | -136.4 | -130.0 | -149.0 | -186.0 | -190.9 | -199.6 | -208.7 | -218.3 | -228.3 |
| Capital Expenditure, % | -2.26 | -1.81 | -1.66 | -1.78 | -1.92 | -1.89 | -1.89 | -1.89 | -1.89 | -1.89 |
| Tax Rate, % | 25.37 | 25.37 | 25.37 | 25.37 | 25.37 | 25.37 | 25.37 | 25.37 | 25.37 | 25.37 |
| EBITAT | 486.9 | 561.8 | 692.0 | 770.9 | 977.7 | 839.8 | 878.2 | 918.4 | 960.4 | 1,004.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,576.5 | 1,033.0 | 1,044.2 | 1,002.9 | 802.7 | 1,127.4 | 1,144.7 | 1,197.1 | 1,251.9 | 1,309.1 |
| WACC, % | 9.68 | 9.69 | 9.7 | 9.69 | 9.69 | 9.69 | 9.69 | 9.69 | 9.69 | 9.69 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 4,575.2 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 1,355 | |||||||||
| Terminal Value | 21,882 | |||||||||
| Present Terminal Value | 13,779 | |||||||||
| Enterprise Value | 18,354 | |||||||||
| Net Debt | 3,762 | |||||||||
| Equity Value | 14,592 | |||||||||
| Diluted Shares Outstanding, MM | 180 | |||||||||
| Equity Value Per Share | 81.29 |
What You Will Get
- Real WAB Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Westinghouse Air Brake Technologies Corporation (WAB).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on WAB’s fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and comprehensive projections tailored for WAB.
- Time-Saving and Accurate: Eliminate the need to build models from scratch while ensuring precision and flexibility in your analysis.
Key Features
- Comprehensive WAB Data: Pre-filled with Westinghouse Air Brake Technologies Corporation’s historical performance and future projections.
- Customizable Financial Inputs: Tailor revenue growth, profit margins, weighted average cost of capital (WACC), tax rates, and capital expenditures to your needs.
- Interactive Valuation Model: Automatically recalculates Net Present Value (NPV) and intrinsic value as you modify inputs.
- Scenario Analysis: Develop various forecasting scenarios to explore different valuation results.
- User-Centric Interface: Intuitive, organized, and suitable for both seasoned professionals and newcomers.
How It Works
- Download the Template: Gain immediate access to the Excel-based WAB DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model automatically recalculates Westinghouse Air Brake Technologies Corporation's intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the results to inform your investment or financial decisions.
Why Choose This Calculator for Westinghouse Air Brake Technologies Corporation (WAB)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for WAB.
- Flexible Inputs: Modify the yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes WAB’s intrinsic value and Net Present Value.
- Preloaded Metrics: Access historical and projected data for precise evaluations.
- Expert Standard: Perfect for financial analysts, investors, and industry consultants focusing on WAB.
Who Should Use This Product?
- Investors: Accurately assess Westinghouse Air Brake Technologies Corporation's (WAB) fair value prior to making investment choices.
- CFOs: Utilize a sophisticated DCF model for comprehensive financial reporting and analysis.
- Consultants: Easily customize the template for valuation reports tailored to clients' needs.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies in the industry.
- Educators: Implement it as a teaching resource to illustrate various valuation methodologies.
What the Template Contains
- Pre-Filled DCF Model: Westinghouse Air Brake Technologies Corporation’s (WAB) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to (WAB).
- Financial Ratios: Assess (WAB)’s profitability, leverage, and efficiency metrics.
- Editable Inputs: Modify assumptions such as growth rates, profit margins, and capital expenditures to suit your scenarios.
- Financial Statements: Comprehensive annual and quarterly reports to facilitate in-depth analysis of (WAB).
- Interactive Dashboard: Effortlessly visualize key valuation metrics and outcomes for (WAB).