Company Valuation: Ryder System, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,426 4,199 5,100 6,634 7,728 9,527 - -
Change - -5.12% 21.44% 30.08% 16.49% 23.28% - -
Enterprise Value (EV) 1 10,772 10,284 12,010 14,259 15,175 16,903 16,782 16,517
Change - -4.52% 16.78% 18.73% 6.42% 11.39% -0.72% -1.58%
P/E 8.53x 4.9x 13.2x 14.2x 16x 17.6x 14.8x 12.7x
PBR 1.58x 1.32x 1.65x 2.12x 2.62x 3.29x 3.08x 2.99x
PEG - 0.1x -0.3x 0.5x 2.01x 1x 0.8x 0.8x
Capitalization / Revenue 0.46x 0.35x 0.43x 0.52x 0.61x 0.72x 0.68x 0.64x
EV / Revenue 1.11x 0.86x 1.02x 1.13x 1.2x 1.28x 1.2x 1.11x
EV / EBITDA 4.43x 3.78x 4.51x 5.14x 5.29x 5.87x 5.39x 5.57x
EV / EBIT 17.5x 10.6x 13.1x 13.6x 13.9x 15.2x 13.2x 11.9x
EV / FCF 10.2x 11.3x -222x 107x 16x 20.4x 28.2x 28.3x
FCF Yield 9.81% 8.89% -0.45% 0.93% 6.23% 4.91% 3.54% 3.54%
Dividend per Share 2 2.28 2.4 2.66 3.04 3.44 3.58 3.667 3.724
Rate of return 2.77% 2.87% 2.31% 1.94% 1.8% 1.44% 1.48% 1.5%
EPS 2 9.66 17.04 8.73 11.06 11.94 14.08 16.79 19.52
Distribution rate 23.6% 14.1% 30.5% 27.5% 28.8% 25.4% 21.8% 19.1%
Net sales 1 9,663 12,011 11,783 12,636 12,665 13,184 13,987 14,855
EBITDA 1 2,432 2,722 2,665 2,776 2,867 2,879 3,116 2,965
EBIT 1 615 973 914 1,047 1,089 1,112 1,273 1,386
Net income 1 519 867 406 489 499 539.2 623.8 702.3
Net Debt 1 6,346 6,085 6,910 7,625 7,447 7,376 7,255 6,990
Reference price 2 82.43 83.57 115.06 156.86 191.39 248.44 248.44 248.44
Nbr of stocks (in thousands) 53,693 50,251 44,322 42,290 40,377 38,347 - -
Announcement Date 16/02/22 15/02/23 14/02/24 12/02/25 11/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.65x1.28x5.87x1.44% 9.53B
26.07x8.28x16.2x0.78% 80.55B
20.9x6.78x13.93x2.16% 74.48B
40.26x2.82x16.71x-.--% 22.61B
24.35x1.01x17.2x1.7% 17.25B
40.43x1.67x10.5x1.11% 11.72B
33.57x1.02x8.78x1.13% 6.14B
18.65x3.37x6.1x1.57% 5.27B
40.83x0.69x8.21x0.34% 3.15B
Average 29.19x 2.99x 11.50x 1.14% 25.63B
Weighted average by Cap. 26.28x 5.69x 14.34x 1.28%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. R Stock
  4. Valuation Ryder System, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!