Valuation Westinghouse Air Brake Technologies Corporation

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-03-12 pm EDT			5-day change	1st Jan Change
240.36 ^USD	-2.28%		-7.83%	+12.61%

Mar. 11	Westinghouse Air Brake Technologies Insider Sold Shares Worth $572,118, According to a Recent SEC Filing	MT
Mar. 08	US, Japan may partner with Japan Display for new US plant under investment package, sources say	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	17,208	18,152	22,735	32,589	36,491	41,942	-	-
Change	-	5.49%	25.25%	43.34%	11.97%	14.94%	-	-
Enterprise Value (EV) ¹	20,791	21,362	25,403	35,354	39,993	46,536	46,206	45,231
Change	-	2.75%	18.92%	39.17%	13.12%	16.36%	-0.71%	-2.11%
P/E ratio	31.1x	28.8x	28x	31.4x	31.3x	26.8x	23.5x	21x
PBR	1.69x	1.8x	2.16x	3.28x	3.28x	3.67x	3.53x	3.29x
PEG	-	1.7x	0.9x	0.9x	2.4x	0.8x	1.7x	1.7x
Capitalization / Revenue	2.2x	2.17x	2.35x	3.14x	3.27x	3.4x	3.21x	3.03x
EV / Revenue	2.66x	2.55x	2.63x	3.4x	3.58x	3.77x	3.53x	3.27x
EV / EBITDA	14.1x	13.7x	13.8x	16.5x	16.2x	16.2x	14.6x	13.4x
EV / EBIT	16.8x	15.8x	15.5x	18x	17.6x	17.9x	16.1x	14.7x
EV / FCF	22x	24x	25x	21.7x	-	31.8x	21x	20.6x
FCF Yield	4.54%	4.16%	4%	4.6%	-	3.15%	4.76%	4.86%
Dividend per Share ²	0.48	0.6	0.68	0.8	-	1.217	1.329	1.15
Rate of return	0.52%	0.6%	0.54%	0.42%	-	0.49%	0.54%	0.47%
EPS ²	2.96	3.46	4.53	6.04	6.83	9.194	10.46	11.72
Distribution rate	16.2%	17.3%	15%	13.2%	-	13.2%	12.7%	9.81%
Net sales ¹	7,822	8,362	9,677	10,387	11,167	12,330	13,075	13,824
EBITDA ¹	1,477	1,562	1,842	2,148	2,464	2,868	3,155	3,383
EBIT ¹	1,241	1,354	1,643	1,967	2,267	2,605	2,869	3,070
Net income ¹	558	633	815	1,056	1,170	1,569	1,741	1,922
Net Debt ¹	3,583	3,210	2,668	2,765	3,502	4,594	4,264	3,289
Reference price ²	92.11	99.81	126.90	189.59	213.45	245.97	245.97	245.97
Nbr of stocks (in thousands)	186,821	181,868	179,159	171,890	170,957	170,517	-	-
Announcement Date	2/16/22	2/15/23	2/14/24	2/12/25	2/11/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION	26.75x	3.77x	16.23x	0.49%	41.94B
CRRC CORPORATION LIMITED	12.37x	0.42x	4.23x	3.93%	25.84B
HYUNDAI ROTEM COMPANY	27.61x	3.53x	18.73x	0.12%	15B
TRINITY INDUSTRIES, INC.	15.4x	3.6x	9.87x	3.83%	2.46B
STADLER RAIL AG	18.15x	0.59x	7.36x	3.04%	2.37B
CONSTRUCCIONES Y AUXILIAR DE FERROCARRILES, S.A.	13.17x	0.5x	6.28x	2.74%	2.31B
THE GREENBRIER COMPANIES, INC.	13.03x	1.08x	8.41x	2.2%	1.66B
VOSSLOH AG	23.29x	1.46x	10.95x	1.61%	1.64B
Average	18.72x	1.87x	10.26x	2.25%	11.65B
Weighted average by Cap.	21.74x	2.55x	12.43x	1.65%