Wabash National Corporation logo WNC - Wabash National Corporation

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 5
HOLD 11
SELL 2
STRONG
SELL
0
| PRICE TARGET: $20.00 DETAILS
HIGH: $20.00
LOW: $20.00
MEDIAN: $20.00
CONSENSUS: $20.00
UPSIDE: 51.52%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Undervalued Strong
Trading 75.6% below fair value
Current Price $13.20
Bear Case $45.00 240.9% upside ($45.00 - $13.20) / $13.20 = 240.9% $2.25 × 20x
Fair Value $54.00 309.1% upside ($54.00 - $13.20) / $13.20 = 309.1% $2.25 × 24x
Bull Case $63.00 377.3% upside ($63.00 - $13.20) / $13.20 = 377.3% $2.25 × 28x

Adjust Assumptions

24.0x
2.25$

Key Value Driver

Through-cycle normalized EPS ($2.25)

Implied Market Multiple 5.9x

Plain-Language Summary

Using 7-year normalized EPS of $2.25 at a 24x cycle multiple, the base-case value is $54.00 per share. P/TBV cross-check: 4.8x.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (18 analysts) $20.00
Analyst Range $20.00 – $20.00
Divergence from AlphaVal 170%

Warnings

⚠ This company has a built-in lending arm whose debt is mixed in with the main business. We capped the debt adjustment to avoid overstating what the core business owes.
⚠ Recent profits ($5.07/share) are 125% above the mid-cycle average ($2.25). Buying based on peak profits is the most common mistake with boom-and-bust businesses.
⚠ Price-to-book value of 4.8x is above the normal range for this type of business (0.7x-2.0x). The stock may already price in a strong cycle.
ℹ Wall Street's average price target is $20.00 (from 18 analysts). Our estimate is 170% above the consensus -- consider that gap carefully.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing