Company Valuation: PAMT CORP

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 281 793 574.6 457.6 356.8 252.8
Change - 182.21% -27.53% -20.37% -22.03% -29.15%
Enterprise Value (EV) 1 551.6 959.5 724.5 575.6 571.7 510.1
Change - 73.95% -24.5% -20.55% -0.68% -10.78%
P/E 15.9x 10.6x 6.41x 25x -11.3x -4.87x
PBR 1.87x 3.67x 1.91x 1.46x 1.29x 1.2x
PEG - 0x 0.3x -0.3x 0x -0.1x
Capitalization / Revenue 0.58x 1.12x 0.61x 0.56x 0.5x 0.42x
EV / Revenue 1.13x 1.36x 0.77x 0.71x 0.8x 0.85x
EV / EBITDA 6.1x 6.24x 3.95x 6.13x 8.21x 136x
EV / EBIT 16.1x 9.72x 6.01x 19.7x -19.3x -6.41x
EV / FCF 32.7x 20.9x 10.8x 5.82x -6.02x 22.2x
FCF Yield 3.05% 4.78% 9.24% 17.2% -16.6% 4.51%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.7725 3.345 4.04 0.83 -1.453 -2.48
Distribution rate - - - - - -
Net sales 1 486.8 707.1 946.9 810.8 714.6 598.1
EBITDA 1 90.46 153.8 183.3 93.87 69.67 3.762
EBIT 1 34.3 98.76 120.5 29.27 -29.59 -79.54
Net income 1 17.83 76.52 90.67 18.42 -31.8 -52.61
Net Debt 1 270.6 166.5 149.8 118 214.9 257.3
Reference price 2 12.25 35.50 25.90 20.78 16.38 12.08
Nbr of stocks (in thousands) 22,938 22,335 22,187 22,021 21,783 20,926
Announcement Date 05/03/21 11/03/22 10/03/23 13/03/24 12/03/25 12/03/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 295M
41.17x8x24.6x0.51% 47.34B
37.71x2.12x15.82x0.64% 26.4B
30.52x1.73x11.57x1.29% 12.14B
36.67x3.09x16.62x-.--% 11.19B
35.95x1.32x22.71x1.16% 7.1B
-98.65x0.75x38.47x-.--% 4.33B
33.12x2.58x16.92x2.13% 3.91B
52.5x0.94x7.94x1.32% 2.63B
Average 21.12x 2.57x 19.33x 0.88% 12.82B
Weighted average by Cap. 33.22x 4.48x 20.20x 0.67%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA