Company Valuation: Saia, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,844 5,534 11,603 12,088 8,677 9,523 - -
Change - -37.43% 109.66% 4.18% -28.22% 9.75% - -
Enterprise Value (EV) 1 8,898 5,501 11,445 12,269 8,821 9,457 9,188 8,890
Change - -38.18% 108.05% 7.2% -28.1% 7.21% -2.84% -3.25%
P/E 35.6x 15.6x 33x 33.7x 34.3x 31.4x 25.3x 22.2x
PBR 7.27x 3.52x 6.04x 5.29x 3.39x 3.39x 3.03x 2.66x
PEG - 0.4x -31.59x 17.87x -1.2x 1.6x 1.1x 1.6x
Capitalization / Revenue 3.86x 1.98x 4.03x 3.77x 2.68x 2.64x 2.46x 2.28x
EV / Revenue 3.89x 1.97x 3.97x 3.82x 2.73x 2.62x 2.37x 2.13x
EV / EBITDA 18.7x 8.76x 17.9x 17.7x 15x 14.3x 11.8x 10.1x
EV / EBIT 26.5x 11.7x 24.9x 25.4x 26.1x 23.3x 18.3x 15.2x
EV / FCF 91.9x 52.1x 88.6x -26.8x 173x 39.6x 37.7x 42.8x
FCF Yield 1.09% 1.92% 1.13% -3.73% 0.58% 2.53% 2.65% 2.34%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 9.48 13.4 13.26 13.51 9.52 11.4 14.13 16.15
Distribution rate - - - - - - - -
Net sales 1 2,289 2,792 2,881 3,209 3,234 3,609 3,871 4,172
EBITDA 1 476.8 627.7 639.3 692.3 586.3 663.6 777.9 882.2
EBIT 1 335.1 470.5 460.5 482.2 337.7 405.1 502 585.5
Net income 1 253.2 357.4 354.9 362.1 255 305.5 379.3 433.7
Net Debt 1 53.79 -32.88 -157.5 180.8 144.3 -65.78 -334.6 -632.8
Reference price 2 337.03 209.68 438.22 455.73 326.52 357.94 357.94 357.94
Nbr of stocks (in thousands) 26,241 26,392 26,477 26,525 26,573 26,605 - -
Announcement Date 02/02/22 03/02/23 02/02/24 03/02/25 10/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.4x2.62x14.25x-.--% 9.52B
32.01x6.43x19.22x0.61% 38.54B
34.98x1.97x14.91x0.66% 25.71B
25.37x2.42x13.16x - 19.36B
25.58x1.59x10.58x1.4% 11.26B
29.99x1.05x18.78x1.21% 6.04B
31.53x2.58x16.88x2.27% 4.04B
-83.76x0.56x28.15x-.--% 3.41B
47.69x0.88x7.37x1.43% 2.4B
11.91x0.58x6.23x3.18% 1.88B
Average 18.67x 2.07x 14.95x 1.2% 12.22B
Weighted average by Cap. 27.60x 3.36x 15.88x 0.8%

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. SAIA Stock
  4. Valuation Saia, Inc.