US · GBX
The Greenbrier Companies, Inc.
- Sector
- Industrials · Railroads
- Headquarters
- Lake Oswego, OR 97035
- Website
- gbrx.com
Price · as of 2025-08-31
$50.04
Market cap 1.74B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $58.30 | +16.51% |
| Intrinsic Value(DCF) | $16.99 | -66.05% |
| Graham-Dodd Method(GD) | $56.90 | +13.72% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $17.37 | $105.68 | $0.04 | $10.66 | $18.25 |
| 2012 | $9.97 | $227.47 | $1,672.07 | $22.14 | $114.75 |
| 2013 | $22.80 | $22.58 | $959.13 | $11.83 | $0.00 |
| 2014 | $44.11 | $57.47 | $795.65 | $34.30 | $129.62 |
| 2015 | $27.45 | $38.80 | $658.69 | $49.96 | $173.63 |
| 2016 | $27.05 | $31.58 | $990.29 | $47.93 | $69.12 |
| 2017 | $37.76 | $42.46 | $15.96 | $39.57 | $0.00 |
| 2018 | $38.96 | $56.19 | $5.66 | $48.03 | $113.39 |
| 2019 | $25.52 | $55.04 | $1.55 | $30.79 | $60.24 |
| 2020 | $23.76 | $616.58 | $18.84 | $26.93 | $0.72 |
| 2021 | $39.18 | $38.65 | $8.24 | $24.60 | $0.00 |
| 2022 | $35.24 | $30.17 | $0.72 | $26.01 | $108.68 |
| 2023 | $34.09 | $52.03 | $1,463.84 | $28.04 | $76.45 |
| 2024 | $62.30 | $25.10 | $1,191.11 | $47.33 | $0.00 |
| 2025 | $42.48 | $58.30 | $0.00 | $56.90 | $0.00 |
AI valuation
Our deep-learning model estimates The Greenbrier Companies, Inc.'s (GBX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $58.30
- Current price
- $50.04
- AI upside
- +16.51%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$16.99
-66.05% upside
Graham-Dodd
$56.90
+13.72% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| GBX | The Greenbrier Companies,… | $50.04 | 1.74B | +17% | -66% | +14% | — | 6.69 | 0.89 | 0.42 | 5.55 | 23.87 | 0.99 | 18.57% | 10.43% | 6.31% | 14.03% | 7.56% | 4.74% | 1.20 | 3.67 | 2.80 | 1.58 | 2.92 | 2802.00% | -866.00% | -7766.00% | -1.08% | 0.47 | -0.47% | 2.90% | 19.40% | 27.43% | 8.53 | -195.56 | 0.89 | 1.97 |
| CCEC | Capital Clean Energy Carr… | $22.71 | 1.34B | +172% | -35% | +41% | +57% | 20.08 | 0.79 | 2.88 | 11.23 | 95.92 | 0.86 | 56.25% | 51.74% | 52.00% | 4.24% | 6.02% | 1.46% | 1.92 | 1.37 | 1.67 | 1.31 | 7.64 | 2093.00% | 245.00% | 26636.00% | -90.18% | 0.99 | -30.25% | 3.17% | 63.70% | 3.17% | 17.42 | -3.47 | 9.01 | 0.56 |
| CMRE | Costamare Inc. | $17.57 | 2.12B | -43% | -49% | +43% | +576% | 3.82 | 0.48 | 0.58 | 4.51 | — | 0.48 | 26.71% | 22.18% | 15.35% | 12.92% | 11.12% | 6.06% | 0.94 | 3.08 | 1.40 | 1.13 | 2.66 | -1729.00% | 3788.00% | 42452.00% | 21.27% | 0.72 | 6.19% | 6.13% | 23.40% | 27.33% | 6.04 | 10.86 | 1.34 | 1.40 |
| CRAI | CRA International, Inc. | $172.66 | 1.13B | — | +779% | -84% | -18% | 21.85 | 5.60 | 1.59 | 13.60 | — | 10.58 | 29.03% | 11.06% | 7.29% | — | — | — | 0.60 | 15.51 | 0.92 | 0.81 | 1.13 | — | — | — | 1.55% | 0.07 | — | 1.16% | 25.20% | 5.09% | 15.71 | 70.39 | 1.74 | 3.80 |
| EVEX | Eve Holding, Inc. | $3.00 | 902.65M | — | — | — | — | -8.25 | 9.20 | — | -7.24 | -189.71 | 9.20 | 0.00% | — | — | -95.63% | 2123.20% | -49.03% | 1.07 | -42.71 | 5.27 | 5.12 | -0.57 | 435.00% | — | 4912.00% | -12.39% | -2.29 | 1916.93% | 0.00% | 0.00% | 0.00% | -6.19 | -6.86 | — | 0.73 |
| LNN | Lindsay Corporation | $134.70 | 1.43B | -32% | -63% | -60% | -4% | 16.16 | 2.25 | 1.77 | 9.23 | 126.14 | 2.82 | 31.16% | 13.03% | 10.95% | 14.61% | 16.37% | 9.25% | 0.26 | 48.08 | 3.71 | 2.53 | -0.97 | 1281.00% | 1141.00% | 3539.00% | 7.55% | 0.93 | 21.45% | 1.32% | 21.30% | 7.09% | 12.29 | 11.97 | 1.60 | 5.28 |
| NMM | Navios Maritime Partners … | $72.16 | 2.1B | -9% | -59% | +124% | +70% | 3.32 | 0.39 | 0.91 | 3.60 | — | 0.40 | 66.11% | 33.56% | 27.53% | 12.50% | 11.14% | 6.79% | 0.46 | 3.59 | 1.08 | 0.87 | 1.76 | -1491.00% | 208.00% | -64949.00% | -42.93% | 1.18 | -13.03% | 0.50% | 1.70% | 2.55% | 5.27 | -4.51 | 1.77 | 0.79 |
| PRG | PROG Holdings, Inc. | $35.21 | 1.39B | +963% | -62% | -38% | -37% | 9.17 | 1.80 | 0.56 | 0.89 | — | 3.43 | 32.98% | 9.89% | 6.09% | 21.02% | 15.05% | 9.40% | 0.82 | 6.06 | 11.22 | 4.91 | 0.16 | -2075.00% | -220.00% | 14954.00% | 24.15% | 3.47 | 28.80% | 1.54% | 14.10% | 24.63% | 6.91 | 5.07 | 0.68 | 5.04 |
About The Greenbrier Companies, Inc.
The Greenbrier Companies, Inc. designs, manufactures, and markets railroad freight car equipment in North America, Europe, and South America. It operates through three segments: Manufacturing; Wheels, Repair & Parts; and Leasing & Services. The Manufacturing segment offers conventional railcars, such as covered hopper cars, boxcars, center partition cars, and bulkhead flat cars; tank cars; double-stack intermodal railcars; auto-max and multi-max products for the transportation of light vehicles; pressurized tank cars, non-pressurized tank cars, flat cars, coil cars, gondolas, sliding wall cars, and automobile transporter cars; and marine vessels. The Wheels, Repair & Parts segment provides wheel services, including reconditioning of wheels and axles, new axle machining and finishing, and downsizing; operates a railcar repair, refurbishment, and maintenance network; and reconditions and manufactures railcar cushioning units, couplers, yokes, side frames, bolsters, and various other parts, as well as produces roofs, doors, and associated parts for boxcars. The Leasing & Services segment offers operating leases and 'per diem' leases for a fleet of approximately 8,800 railcars; and management services comprising railcar maintenance management, railcar accounting services, fleet management and logistics, administration, and railcar remarketing. This segment owns or provides management services to a fleet of approximately 444,000 railcars for railroads, shippers, carriers, institutional investors, and other leasing and transportation companies. The company serves railroads, leasing companies, financial institutions, shippers, carriers, and transportation companies. The Greenbrier Companies, Inc. was founded in 1974 and is headquartered in Lake Oswego, Oregon.
- CEO
- Lorie L. Tekorius
- Employees
- 14.2K
- Beta
- 1.63
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($16.99 ÷ $50.04) − 1 = -66.05% (DCF, example).