Wabtec
WAB stock analysis · Industrials · Construction Machinery & Heavy Transportation Equipment
As of · fund-implied per-share value
Fund holding value ÷ shares held. Not a live quote; not adjusted for later stock splits.
View SEC fund filing ↗Price × SEC outstanding shares. Shares measured 2026-06-30. Approximate; share and price dates can differ.
View share-count filing ↗DCF value
Equity cash-flow scenario · SEC outstanding shares at 2026-06-30 · -50.1% versus input cap
How this is calculated ↗Reverse DCF
Annual basis · read assumptions below
How this is calculated ↗Relative valuation
76 sector peers · median 30.9×
How this is calculated ↗Historical multiples
7 annual observations · snapshot P/E 39.1× · 0.0% versus history
How this is calculated ↗Free cash flow yield
Annual basis · read assumptions below
How this is calculated ↗ROIC / quality
Normalized tax · financing-capital proxy · short-term borrowing coverage incomplete
How this is calculated ↗Value composite
Annual basis · read assumptions below
How this is calculated ↗12–1 price momentum
Split and corporate-action verification is incomplete for these fund observations. Verified adjusted endpoints are required for 12–1 momentum.
How this is calculated ↗Asset growth
Annual basis · read assumptions below
How this is calculated ↗Net payout yield
Requires reported dividends, repurchases and issuance; missing values are not zero.
How this is calculated ↗Accrual quality
Annual basis · read assumptions below
How this is calculated ↗Fundamental momentum
Annual basis · read assumptions below
How this is calculated ↗Follow the cash
ANNUAL · USDOperating cash flow and reinvestment over time
Annual USD. Negative bars use a compressed lower scale. Hover or inspect the financial history table for exact values.
Make the assumptions yours
How sensitive is the valuation?
| Return / Growth | 3.0% | 5.0% | 7.0% |
|---|---|---|---|
| 8.0% | $168.88 | $184.26 | $200.80 |
| 10.0% | $123.75 | $134.64 | $146.33 |
| 12.0% | $97.63 | $105.94 | $114.85 |
Annual financial history
Open SEC filings ↗| Fiscal year-end | Revenue | Net income | Operating cash flow | Capital expenditure | Assets |
|---|---|---|---|---|---|
| 2025-12-31 | 11.2B | 1.2B | 1.8B | 260M | 22.1B |
| 2024-12-31 | 10.4B | 1.1B | 1.8B | 207M | 18.7B |
| 2023-12-31 | 9.7B | 825M | 1.2B | 186M | 19B |
| 2022-12-31 | 8.4B | 641M | 1B | 149M | 18.5B |
| 2021-12-31 | 7.8B | 565M | 1.1B | 130M | 18.5B |
| 2020-12-31 | 7.6B | 412M | 784M | 136M | 18.5B |
| 2019-12-31 | 8.2B | 327M | 1B | 186M | 18.9B |
| 2018-12-31 | 4.4B | 291.7M | 314.7M | 93.3M | 8.6B |
USD, abbreviated. Restated annual history; not a point-in-time backtest. Missing values appear as dashes.
Trace the inputs
MODEL ANNUAL PERIOD| Input | Value | SEC tag / source | Filed |
|---|---|---|---|
| revenue | 11.2B | RevenueFromContractWithCustomerExcludingAssessedTax | 2026-02-13 |
| netIncome | 1.2B | ProfitLoss Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-02-13 |
| Parent/common earnings proxy | 1.2B | NetIncomeLossAvailableToCommonStockholdersBasic | 2026-02-13 |
| cfo | 1.8B | NetCashProvidedByUsedInOperatingActivities | 2026-02-13 |
| capex | 260M | PaymentsToAcquirePropertyPlantAndEquipment | 2026-02-13 |
| operatingIncome | 1.8B | OperatingIncomeLoss | 2026-02-13 |
| assets | 22.1B | Assets | 2026-02-13 |
| equity | 11.2B | StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-02-13 |
| Parent book equity proxy | 11.1B | StockholdersEquity | 2026-02-13 |
| debt | 5.5B | LongTermDebt | 2026-02-13 |
| shortDebt | — | Not reported under a supported tag | — |
| cash | 789M | CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 2026-02-13 |
| shares | 171.1M | WeightedAverageNumberOfDilutedSharesOutstanding | 2026-02-13 |
| dividends | 173M | PaymentsOfDividendsCommonStock | 2026-02-13 |
| buybacks | 223M | PaymentsForRepurchaseOfCommonStock | 2026-02-13 |
| issuance | — | Not reported under a supported tag | — |