US · WAB
Westinghouse Air Brake Technologies Corporation
- Sector
- Industrials · Railroads
- Headquarters
- Pittsburgh, PA 15212
- Website
- wabteccorp.com
Price · as of 2025-12-31
$264.95
Market cap 45.12B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $179.83 | -32.13% |
| Intrinsic Value(DCF) | $120.34 | -54.58% |
| Graham-Dodd Method(GD) | $24.52 | -90.74% |
| Graham Formula(GF) | $105.68 | -60.11% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $35.38 | $50.22 | $65.15 | $13.08 | $66.54 |
| 2012 | $46.06 | $57.58 | $201.70 | $18.38 | $75.92 |
| 2013 | $76.51 | $68.92 | $146.07 | $21.69 | $46.56 |
| 2014 | $87.88 | $80.02 | $136.97 | $25.21 | $95.18 |
| 2015 | $73.41 | $77.11 | $49.19 | $25.29 | $67.87 |
| 2016 | $73.53 | $71.54 | $0.49 | $12.89 | $0.00 |
| 2017 | $79.74 | $69.19 | $13.24 | $10.75 | $107.45 |
| 2018 | $67.26 | $63.13 | $18.18 | $13.01 | $61.41 |
| 2019 | $59.38 | $86.93 | $1,203.84 | $11.76 | $177.03 |
| 2020 | $75.91 | $70.71 | $355.32 | $12.21 | $1.46 |
| 2021 | $87.06 | $83.91 | $152.60 | $16.11 | $34.41 |
| 2022 | $98.37 | $91.67 | $2.87 | $16.98 | $51.51 |
| 2023 | $141.14 | $113.32 | $2.59 | $22.02 | $105.95 |
| 2024 | $178.40 | $147.87 | $1.76 | $26.20 | $92.25 |
| 2025 | $263.67 | $179.83 | $6.11 | $24.52 | $105.68 |
AI valuation
Our deep-learning model estimates Westinghouse Air Brake Technologies Corporation's (WAB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $179.83
- Current price
- $264.95
- AI upside
- -32.13%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$120.34
-54.58% upside
Graham-Dodd
$24.52
-90.74% upside
Graham Formula
$105.68
-60.11% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| WAB | Westinghouse Air Brake Te… | $264.95 | 45.12B | -32% | -55% | -91% | -60% | 38.52 | 4.03 | 4.03 | 20.97 | 294.53 | -15.44 | 31.48% | 16.74% | 10.48% | 10.99% | 9.49% | 5.72% | 0.50 | 8.31 | 1.11 | 0.52 | 2.01 | 1308.00% | 751.00% | -787.00% | 3.33% | 0.34 | 10.25% | 0.38% | 14.80% | 0.88% | 26.60 | 33.16 | 4.45 | 3.54 |
| EME | EMCOR Group, Inc. | $724.62 | 32.44B | -42% | +277% | -76% | -7% | 26.04 | 9.02 | 1.95 | 16.53 | 84.02 | 28.76 | 19.58% | 9.84% | 7.47% | 38.50% | 43.61% | 14.97% | 0.23 | — | 1.22 | 1.10 | -0.13 | 3099.00% | 1664.00% | -1078.00% | 3.59% | 0.27 | 44.38% | 0.14% | 3.50% | 1.90% | 19.68 | 27.65 | 1.94 | 7.01 |
| FIX | Comfort Systems USA, Inc. | $1,429.37 | 50.42B | -53% | +827% | -89% | -26% | 49.72 | 20.76 | 5.59 | 35.06 | 50.83 | 54.20 | 24.13% | 14.42% | 11.23% | 49.24% | 55.85% | 18.34% | 0.32 | 145.70 | 1.21 | 1.15 | -0.14 | 9781.00% | 2952.00% | 3977.00% | 2.03% | 0.35 | 55.51% | 0.14% | 6.70% | 0.56% | 38.58 | 49.10 | 5.56 | 10.42 |
| HEI | HEICO Corporation | $319.46 | 44.46B | -37% | -30% | -92% | -63% | 65.92 | 11.41 | 10.96 | 41.92 | 196.68 | -59.37 | 39.83% | 22.72% | 15.39% | 18.77% | 14.16% | 9.27% | 0.51 | 7.85 | 2.83 | 1.17 | 1.62 | 3351.00% | 1626.00% | 4027.00% | 1.75% | 1.12 | 14.35% | 0.07% | 4.30% | 0.34% | 50.17 | 59.35 | 11.40 | 8.89 |
| IR | Ingersoll Rand Inc. | $94.14 | 37.2B | -25% | -59% | -89% | -79% | 64.34 | 3.71 | 4.89 | 21.28 | — | -14.20 | 38.54% | 18.53% | 7.60% | 5.74% | 7.58% | 3.20% | 0.47 | 5.58 | 2.06 | 1.34 | 1.84 | -2961.00% | 575.00% | -220.00% | 3.26% | 0.66 | 8.96% | 0.09% | 5.50% | 2.81% | 28.88 | 33.56 | 5.35 | 3.81 |
| ODFL | Old Dominion Freight Line… | $203.05 | 42.46B | -47% | -56% | -86% | -93% | 42.60 | 10.11 | 7.93 | 25.21 | — | 10.11 | 32.15% | 24.76% | 18.63% | 23.93% | 23.98% | 18.68% | 0.01 | 4598.12 | 1.44 | 0.25 | -0.05 | -1186.00% | -548.00% | 756.00% | 2.19% | 2.83 | 22.38% | 0.54% | 23.00% | 2.54% | 31.98 | 45.57 | 7.92 | 24.44 |
| OTIS | Otis Worldwide Corporatio… | $92.56 | 36.07B | -17% | -59% | — | -65% | 25.33 | -6.84 | 2.55 | 19.29 | — | -4.96 | 30.28% | 14.78% | 9.59% | -28.42% | 83.23% | 13.25% | -1.62 | 10.88 | 0.85 | 0.72 | 3.32 | -1400.00% | 119.00% | 49.00% | 3.92% | 0.21 | 74.90% | 1.76% | 44.50% | 3.95% | 20.87 | 30.82 | 3.08 | 3.22 |
| RKLB | Rocket Lab USA, Inc. | $69.10 | 36.91B | -20% | -35% | -99% | — | -190.01 | 21.87 | 62.58 | -237.32 | — | 29.16 | 34.43% | -38.03% | -32.94% | -18.84% | -28.90% | -11.30% | 0.15 | -8.64 | 4.08 | 3.16 | 3.71 | -263.00% | 3796.00% | 17746.00% | -0.85% | -0.49 | -46.32% | 0.00% | 0.00% | 2.05% | -161.24 | -114.66 | 61.31 | 37.35 |
| UAL | United Airlines Holdings,… | $106.30 | 34.41B | -13% | -21% | -21% | +12% | — | 2.21 | 0.57 | 7.69 | — | 4.17 | 64.12% | 7.98% | 5.68% | 0.00% | 10.29% | 0.00% | 2.39 | 3.86 | 0.65 | 0.56 | 4.05 | 815.00% | 352.00% | -3324.00% | 7.58% | 0.32 | 7.17% | 0.00% | — | 1.89% | 12.30 | 22.67 | 0.98 | 1.16 |
| VRSK | Verisk Analytics, Inc. | $207.57 | 28.93B | -21% | -39% | — | -55% | 32.88 | 96.65 | 9.72 | 19.38 | — | -15.59 | 67.31% | 44.58% | 29.56% | 444.05% | 34.14% | 17.37% | 16.30 | 8.02 | 1.20 | 1.15 | 1.69 | -328.00% | 663.00% | 2954.00% | 3.99% | 0.62 | 38.31% | 0.84% | 27.60% | 3.25% | 23.89 | 27.46 | 10.65 | 6.13 |
| XYL | Xylem Inc. | $129.56 | 31.56B | -23% | -59% | -93% | -59% | 33.05 | 2.73 | 3.47 | 17.85 | 446.73 | 35.84 | 38.46% | 13.54% | 10.59% | 8.59% | 8.34% | 5.57% | 0.17 | 42.17 | 1.62 | 1.13 | 0.26 | 740.00% | 552.00% | -340.00% | 2.90% | 0.43 | 7.72% | 1.25% | 41.20% | 3.02% | 26.05 | 35.01 | 3.53 | 4.36 |
About Westinghouse Air Brake Technologies Corporation
Westinghouse Air Brake Technologies Corporation provides technology-based equipment, systems, and services for the freight rail and passenger transit industries worldwide. It operates through two segments, Freight and Transit. The Freight segment manufactures and services components for new and existing freight cars and locomotives; builds new commuter locomotives; rebuilds freight locomotives; supplies railway electronics, positive train control equipment, signal design, and engineering services; and provides related heat exchange and cooling systems. It serves publicly traded railroads; leasing companies; manufacturers of original equipment, including locomotives and freight cars; and utilities. The Transit segment manufactures and services components for new and existing passenger transit vehicles, such as regional trains, high speed trains, subway cars, light-rail vehicles, and buses; refurbishes subway cars; and provides heating, ventilation, and air conditioning equipment, as well as doors for buses and subways. This segment serves public transit authorities and municipalities, leasing companies, and manufacturers of subway cars and buses. It also provides electronically controlled pneumatic braking products; railway electronics; freight car trucks; draft gears, couplers, and slack adjusters; air compressors and dryers; heat exchangers and cooling products; and track and switch products. In addition, the company offers railway braking equipment and related components; friction products; new switcher locomotives; transit locomotive and car overhaul services; and freight locomotive overhaul, modernizations, and refurbishment services. Further, it provides platform screen doors; pantographs; window assemblies; couplers; accessibility lifts and ramps for buses and subway cars; and traction motors. The company was founded in 1869 and is headquartered in Pittsburgh, Pennsylvania.
- CEO
- Rafael Ottoni Santana
- Employees
- 29.5K
- Beta
- 1.01
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($120.34 ÷ $264.95) − 1 = -54.58% (DCF, example).