Wabash National Corporation

Wabash National Corporation

WNCยทNYSE

$7.91

+1.5%
IndustrialsAgricultural - Machinery

Wabash National Corporation designs, manufactures, and distributes engineered solutions for the transportation, logistics, and distribution industries primarily in the United States. The company operates through two segments, Transportation Solutions and Parts & Services. The Transportation Solutions segment provides dry van and platform trailers; refrigerated trailers; converter dollies; van bodies for dry-freight transportation; cutaway van bodies for commercial applications; service bodies; insulated van bodies; stake bodies; refrigerated truck bodies; and used trailers, as well as laminated hardwood oak flooring products. This segment also offers stainless steel and aluminum tank trailers for the dairy, food and beverage, oil, gas, and chemical end markets; dry bulk trailers; and fiberglass reinforced poly tank trailers. The Parts & Services segment provides aftermarket parts and services; aluminum and steel flatbed bodies, shelving for package delivery, partitions, roof racks, hitches, liftgates, and thermal solutions; and door repair and replacement, collision repair, and basic maintenance services. This segment also offers stainless steel storage tanks and silos, mixers, and processors for the dairy, food and beverage, pharmaceutical, chemical, craft brewing, and biotech end markets; and composite products, including truck bodies, overhead doors, and other industrial application products. The company offers its products under the Wabash, DuraPlate, DuraPlateHD, DuraPlate AeroSkirt, and AeroSkirt CX brands, as well as EcoNex brand. It distributes its products directly, as well as through its retail operations and independent dealers to truckload common carriers, leasing companies, private fleet carriers, less-than-truckload common carriers, and package carriers. The company was founded in 1985 and is headquartered in Lafayette, Indiana.

At a Glance

Live Snapshot
Market Cap$321.73M
EPS5.0900
P/E Ratio1.55
Earnings Date07/29/2026
Wabash National Corporation

Wabash National Corporation Fair Value Envelope

WNC ยท NYSE

Our analysis suggests that WNC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $7.91, this represents a potential HIDDEN relative to our calculated worth for Wabash National Corporation.

Intrinsic Value
Current Price: $7.91

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$5.8M
+ Cash & Equivalents$31.9M
Firm Value$37.8M
- Debt$442.9M
Equity Value-$405.1M
/ Shares Outstanding40,938,223B
DCF Value-$10
OVERVALUED BY 225%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$5.8M
$2.9M
$1.5M
$729.1K
$364.6K
$182.3K
$91.1K
$45.6K
$22.8K
$11.4K
Maintenance CapEx
-$2.5M
-$1.2M
-$617.8K
-$308.9K
-$154.4K
-$77.2K
-$38.6K
-$19.3K
-$9.7K
-$4.8K
Owner Earnings
$3.4M
$1.7M
$840.5K
$420.2K
$210.1K
$105.1K
$52.5K
$26.3K
$13.1K
$6.6K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$3.1M
$1.4M
$667.2K
$308.9K
$143.0K
$66.2K
$30.7K
$14.2K
$6.6K
$3.0K
Terminal Value represents 0.9% of Enterprise Value