Projected Income Statement: ArcBest Corporation

Forecast Balance Sheet: ArcBest Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 101 -61.4 -101 31.9 99.6 -55.1 -269 -448
Change - -160.79% -64.5% 131.58% 212.23% -155.31% -388.2% -66.54%
Announcement Date 01/02/22 03/02/23 06/02/24 31/01/25 30/01/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: ArcBest Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 58.41 148.2 219 223.1 114.8 148.9 185.5 230.4
Change - 153.75% 47.76% 1.86% -48.56% 29.75% 24.55% 24.23%
Free Cash Flow (FCF) 1 265.1 322.6 103.1 47.37 114.2 242.6 248 291.2
Change - 21.69% -68.03% -54.07% 141.03% 112.46% 2.24% 17.39%
Announcement Date 01/02/22 03/02/23 06/02/24 31/01/25 30/01/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: ArcBest Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 10.73% 10.74% 8.35% 7.86% 7.13% 8.43% 9.55% 9.98%
EBIT Margin (%) 7.99% 8.88% 5.83% 4.86% 3.14% 4.81% 5.91% 6.54%
EBT Margin (%) 6.96% 7.38% 4.22% 5.23% 2.07% 2.17% 5.38% 6.77%
Net margin (%) 5.36% 5.6% 4.41% 4.16% 1.5% 1.71% 4.25% 5.27%
FCF margin (%) 6.66% 6.06% 2.33% 1.13% 2.85% 5.4% 5.13% 5.62%
FCF / Net Income (%) 124.16% 108.18% 52.78% 27.23% 189.99% 316.45% 120.54% 106.69%

Profitability

        
ROA - - 7.8% 6.09% 3.47% 6.59% 8.38% 11.04%
ROE 25.94% 33.49% 16.22% 11.71% 6.5% 12.07% 16.02% 18.86%

Financial Health

        
Leverage (Debt/EBITDA) 0.24x - - 0.1x 0.35x - - -
Debt / Free cash flow 0.38x - - 0.67x 0.87x - - -

Capital Intensity

        
CAPEX / Current Assets (%) 1.47% 2.78% 4.95% 5.34% 2.86% 3.31% 3.83% 4.45%
CAPEX / EBITDA (%) 13.68% 25.93% 59.26% 67.9% 40.17% 39.31% 40.13% 44.58%
CAPEX / FCF (%) 22.03% 45.95% 212.34% 470.98% 100.52% 61.39% 74.79% 79.14%

Items per share

        
Cash flow per share 1 12.08 18.46 13.08 12 9.984 14.14 17.96 -
Change - 52.77% -29.16% -8.24% -16.81% 41.59% 27.04% -
Dividend per Share 1 0.32 0.44 0.48 0.48 0.48 0.48 0.5337 0.5007
Change - 37.5% 9.09% 0% 0% 0% 11.19% -6.18%
Book Value Per Share 1 37.36 47.52 51.72 56.44 57.98 57.55 63.65 68.78
Change - 27.19% 8.85% 9.12% 2.72% -0.73% 10.59% 8.07%
EPS 1 7.98 11.69 7.93 7.3 2.62 3.501 9.4 12.31
Change - 46.49% -32.16% -7.94% -64.11% 33.61% 168.53% 30.99%
Nbr of stocks (in thousands) 25,568 24,418 23,662 23,400 22,511 22,351 22,351 22,351
Announcement Date 01/02/22 03/02/23 06/02/24 31/01/25 30/01/26 - - -
1USD
Estimates
2026 *2027 *
P/E 36.8x 13.7x
PBR 2.24x 2.02x
EV / Sales 0.63x 0.54x
Yield 0.37% 0.41%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
AAA
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
14
Last Close Price
128.73USD
Average target price
170.92USD
Spread / Average Target
+32.78%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ARCB Stock
  4. Financials ArcBest Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!