The Greenbrier Companies, Inc. logo GBX - The Greenbrier Companies, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 10
HOLD 9
SELL 5
STRONG
SELL
0
| PRICE TARGET: $60.00 DETAILS
HIGH: $60.00
LOW: $60.00
MEDIAN: $60.00
CONSENSUS: $60.00
UPSIDE: 25.16%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Strong
Trading 45.0% below fair value
Current Price $47.94
Bear Case $69.71 45.4% upside ($69.71 - $47.94) / $47.94 = 45.4% $6.41 × 12x P/E
Fair Value $87.13 81.7% upside ($87.13 - $47.94) / $47.94 = 81.7% $6.41 × 15x P/E
Bull Case $104.56 118.1% upside ($104.56 - $47.94) / $47.94 = 118.1% $6.41 × 18x P/E

Adjust Assumptions

15.0x
6.41$

Key Value Driver

Normalized P/E multiple (15x base case)

Implied Market Multiple 7.5x

Plain-Language Summary

Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $60.00 from 24 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $87.13 per share.

Warnings

Dividend-based valuation: $31.95 (below our primary estimate by 67%). Large gaps may signal the dividend doesn't reflect full earning power.
Wall Street's average price target is $60.00 (from 24 analysts). Our estimate is 60% above the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples