Discounted Cash Flow
Westinghouse AIR Brake Technologies Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $2.9b | $304.9m | $399.1m | 10.4% | $3.37 |
| 2017 | $3.9b (32.4%) | $262.3m (-14.0%) | $99.3m (-75.1%) | 6.8% (-35.0%) | $2.74 (-18.7%) |
| 2018 | $4.4b (12.4%) | $294.9m (12.5%) | $221.4m (122.8%) | 6.8% (0.0%) | $3.06 (11.7%) |
| 2019 | $8.2b (87.9%) | $326.7m (10.8%) | $830.2m (275.0%) | 4.0% (-41.1%) | $1.91 (-37.6%) |
| 2020 | $7.6b (-7.9%) | $414.4m (26.8%) | $647.3m (-22.0%) | 5.5% (37.7%) | $2.18 (14.1%) |
| 2021 | $7.8b (3.5%) | $558.0m (34.7%) | $943.0m (45.7%) | 7.1% (30.1%) | $2.96 (35.8%) |
| 2022 | $8.4b (6.9%) | $633.0m (13.4%) | $889.0m (-5.7%) | 7.6% (6.1%) | $3.46 (16.9%) |
| 2023 | $9.7b (15.7%) | $815.0m (28.8%) | $1.0b (14.2%) | 8.4% (11.3%) | $4.54 (31.2%) |
| 2024 | $10.4b (7.3%) | $1.1b (29.6%) | $1.6b (60.3%) | 10.2% (20.7%) | $6.05 (33.3%) |
| 2025 | $11.2b (7.5%) | $1.2b (10.8%) | $1.5b (-7.9%) | 10.5% (3.1%) | $6.84 (13.1%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.