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 9,330 - -
Change - -5.12% 21.44% 30.08% 16.49% 20.73% - -
Enterprise Value (EV) 1 10,772 10,284 12,010 14,259 15,175 16,706 16,585 16,320
Change - -4.52% 16.78% 18.73% 6.42% 10.09% -0.73% -1.6%
P/E 8.53x 4.9x 13.2x 14.2x 16x 17.3x 14.5x 12.5x
PBR 1.58x 1.32x 1.65x 2.12x 2.62x 3.22x 3.02x 2.93x
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 0.71x 0.67x 0.63x
EV / Revenue 1.11x 0.86x 1.02x 1.13x 1.2x 1.27x 1.19x 1.1x
EV / EBITDA 4.43x 3.78x 4.51x 5.14x 5.29x 5.8x 5.32x 5.5x
EV / EBIT 17.5x 10.6x 13.1x 13.6x 13.9x 15x 13x 11.8x
EV / FCF 10.2x 11.3x -222x 107x 16x 20.1x 27.9x 27.9x
FCF Yield 9.81% 8.89% -0.45% 0.93% 6.23% 4.97% 3.59% 3.58%
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% 1.47% 1.51% 1.53%
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 83.57 115.06 156.86 191.39 243.30 243.30 243.30
Nbr of stocks (in thousands) 53,693 50,251 44,322 42,290 40,377 38,347 - -
Announcement Date 2/16/22 A 2/15/23 A 2/14/24 A 2/12/25 A 2/11/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.28x1.27x5.8x1.47% 9.33B
25.47x8.12x15.88x0.8% 78.47B
20.78x6.75x13.86x2.17% 73.85B
37.66x2.67x15.86x-.--% 21.33B
25.2x1.04x17.76x1.65% 17.85B
58.76x - - - 11.12B
38.01x1.59x9.99x1.18% 11.06B
32.72x1x8.56x1.16% 5.99B
19.01x3.41x6.17x1.42% 5.39B
38.53x0.66x7.81x0.36% 3.01B
Average 31.34x 2.95x 11.30x 1.13% 23.74B
Weighted average by Cap. 27.11x 5.60x 14.13x 1.3%

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!