Wabash National Stock: Undervalued Industry Leader (NYSE:WNC)

News Room

Editor’s note: Seeking Alpha is proud to welcome Luca-Mihail Vasile as a new contributor. It’s easy to become a Seeking Alpha contributor and earn money for your best investment ideas. Active contributors also get free access to SA Premium. Click

Transportation solutions ( in $ millions)

Q3 2023

Q2 2023

Q1 2023

Q4 2022

Q3 2022

Q2 2022

Q1 2022

Q4 2021

Consolidated Segment Revenue – External & Intersegment

535.9

579.5

539.0

599.0

607.4

559.8

447.7

387.6

External Revenue

530.7

574.9

536.4

596.9

605.2

557.1

446.8

386.4

Intersegment Revenue

5.18

4.56

2.59

2.06

2.27

2.68

0.91

1.19

Operating Income/Loss

82.21

106.4

81.23

65.67

62.83

45.06

28.26

-6.67

Parts & Service ( in $ millions)

Q3 2023

Q2 2023

Q1 2023

Q4 2022

Q3 2022

Q2 2022

Q1 2022

Q4 2021

Consolidated Segment Revenue – External & Intersegment

51.89

57.03

43.95

48.66

46.40

47.33

41.65

33.36

External Revenue

51.12

55.96

42.57

47.50

45.34

46.63

40.77

32.79

Intersegment Revenue

0.78

1.07

1.38

1.15

1.06

0.71

0.88

0.57

Operating Income/Loss

11.36

11.89

8.59

7.74

7.68

7.64

6.05

1.48

Selected Balance Sheet Items

Cash & Short-Term Investments

$ 99.61

Total Assets

$ 1,314.41

Debt – Total

$ 374.93

Common Equity – Total

$ 490.71

Tangible Book Value

$ 227.67

Working Capital

$ 310.15

Net Operating Assets

$ 766.49

Selected Balance Sheet Ratios

Total Debt Percentage of Total Assets

28.5%

Total Debt Percentage of Total Capital

43.3%

Total Debt Percentage of Total Equity

76.4%

Interest Coverage Ratio

15.77

Dividend & buyback coverage

2.54

Earnings Retention Rate

0.61

Dividend & Buyback Payout Ratio – %

39.39%

Current Ratio

1.83

Quick Ratio

0.96

Working Capital to Total Assets

0.24

Operating CFs to tot. debt

0.14

Equity multiplier

3.12

Operating & Efficiency metrics

2023 Q3

2022 Q3

Gross Profit Margin – %

18.9%

13.6%

EBITDA Margin – %

14.3%

10.0%

Operating Margin – %

12.3%

8.1%

Income before Tax Margin – %

11.6%

7.3%

Income Tax Rate – %

24.6%

23.4%

Net Margin – %

8.8%

5.6%

Free Cash Flow Yield – %, TTM

14.8%

8.8%

ROE TTM

50.6%

12.2%

ROA TTM

16.8%

3.8%

ROIC TTM

27.7%

8.0%

Asset Turnover, TTM

1.95

1.90

Accounts Receivable Turnover, TTM

10.94

9.70

Average Receivables Collection Days, TTM

33.45

37.72

Payables Turnover, TTM

9.57

9.85

Average Payables Payment Days, TTM

38.25

37.14

Inventory Turnover, TTM

6.50

7.27

Average Inventory Days, TTM

56.29

50.31

Average Net Trade Cycle Days, TTM

51.49

50.89

FOCF Yield

Free Cash Flow Yield – %

5.75%

Free Cash Flow Yield – %, 5 Year Average

6.18%

Dividend Yield

Dividend Yield – Common Stock – %

1.50%

Dividend Yield – Common Stock – %, 5 Year Average

2.06%

Price to Book

Price to Book Value per Share

1.86

Price to Book Value per Share, 5 Year Average

2.07

Price to Sales

Price to Revenue from Business Activities –

0.38

Price to Revenue from Business Activities – 5 Year Average

0.43

EV to Sales

Enterprise Value to Revenue from Business Activities – Total

0.49

Enterprise Value to Revenue from Business Activities – Total, 5 Year Average

0.57

EV to EBITDA

Enterprise Value to EBITDA

3.63

Enterprise Value to EBITDA, 5 Year Average

9.35

EV to FCF

Enterprise Value to Free Cash Flow

21.22

Enterprise Value to Free Cash Flow, 5 Year Average

20.14

Trailing 12m

WNC

Machinery

industry

% from industry median

Industrials sector

% from industry median

EV/SALES

0.49

2.2

-70.59%

1.63

-66.67%

EV/EBITDA

3.63

9.5

-44.59%

11.60

-45.33%

P/E

4.59

10.80

-46.53%

16.67

-49.53%

P/CF

5.54

7.8

-30.77%

12.79

-20.59%

P/B

1.86

2.9

0.00%

2.47

16.67%

Div. Yield

1.50%

1.37%

7.14%

1.56%

0.00%

WACC inputs

Stock Beta(5y,mo)

1.57

Risk free rate

4.78%

Expected market return

9.75%

Cost of equity

12.58%

Cost of debt

8.48%

Cost of debt (after tax)

6.19%

Equity market value

$ 1,010,956,900.00

Debt market value

$ 516,532,357.64

WACC

10.42%

2023

2024

2025

2026

2027

2028

total

Contractual Obligations by year

$ 116,106.00

$ 25,389.00

$ 24,260.00

$ 23,654.00

$ 21,410.00

$ 418,000.00

$ 628,819.00

maturity

0.5

1.5

2.5

3.5

4.5

5.5

weighted maturity

0.092

0.061

0.096

0.132

0.153

3.656

4.190

interest expense TTM

$ 20,375.00

Market value of debt

$ 516,532.36

in millions

2023

2024

2025

2026

2027

2028

Revenue

$ 2,646.00

$ 2,412.00

$ 2,329.00

$ 2,387.23

$ 2,446.91

$ 2,508.08

EBIT

$ 308.89

$ 222.49

$ 224.70

$ 214.85

$ 220.22

$ 225.73

Net Income

$ 209.43

$ 146.36

$ 147.97

$ 140.78

$ 144.70

$ 148.72

CF from operations

$ 312.09

$ 239.94

$ 238.34

$ 233.41

$ 239.64

$ 246.03

CAPEX

$ 66.15

$ 60.30

$ 58.23

$ 59.68

$ 61.17

$ 62.70

Unlevered FCF

$ 245.94

$ 179.64

$ 180.11

$ 173.72

$ 178.47

$ 183.33

DCF

$ 233.76

$ 154.82

$ 140.58

$ 122.79

$ 114.24

$ 106.28

sum of DCF

$ 872.48

terminal value – perpetual growth model

$ 1,105.52

Discounted terminal value – perpetual growth model

$ 640.88

Total intrinsic value

$ 1,513.36

current EV

$ 1,360.20

Potential upside to intrinsic value

11.26%

sum of DCF

$ 872.48

sum of DCF

$ 872.48

EV/Sales estimate

0.55

EV/EBITDA estimate

5.00

Revenue 2029

$ 2,558.24

EBITDA 2029

$ 255.89

EV/Sales exit value

$ 1,407.03

EV/EBITA exit value

$ 1,279.44

Total intrinsic value

$ 2,279.51

Total intrinsic value

$ 2,151.92

Current firm value

$ 1,360.20

Current firm value

$ 1,360.20

Potential upside to intrinsic value

67.59%

Potential upside to intrinsic value

58.20%

in millions

2023

2024

2025

2026

2027

2028

Revenue

$ 2,646.00

$ 2,725.38

$ 2,807.14

$ 2,891.36

$ 2,978.10

$ 3,067.44

EBIT

$ 343.98

$ 327.05

$ 308.79

$ 289.14

$ 268.03

$ 245.40

Net Income

$ 235.05

$ 222.68

$ 209.35

$ 195.01

$ 179.60

$ 163.08

CF from operations

$ 337.71

$ 328.43

$ 318.27

$ 307.19

$ 295.15

$ 282.10

CAPEX

$ 52.92

$ 54.51

$ 56.14

$ 57.83

$ 59.56

$ 61.35

Unlevered FCF

$ 284.79

$ 273.92

$ 262.13

$ 249.37

$ 235.59

$ 220.75

DCF

$ 270.69

$ 236.07

$ 204.59

$ 176.26

$ 150.81

$ 127.97

sum of DCF

$ 1,166.38

terminal value – perpetual growth model

$ 1,331.14

Discounted terminal value – perpetual growth model

$ 771.67

Total intrinsic value

$ 1,938.06

current EV

$ 1,360.20

Potential upside to intrinsic value

42.48%

sum of DCF

$ 1,166.38

EV/Sales hist avg

0.63

Revenue 2029

$ 3,128.79

EV/Sales exit value

$ 1,971.14

Total intrinsic value

$ 3,137.52

current EV

$ 1,360.20

Potential upside to intrinsic value

130.67%

sum of DCF

$ 1,166.38

EV/EBITDA 5 year hist average

6.20

EBITDA 2029

$ 286.74

EV/EBITA exit value

$ 1,777.81

Total intrinsic value

$ 2,944.19

current EV

$ 1,360.20

Potential upside to intrinsic value

116.45%

Read the full article here

Share this Article
Leave a comment