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 9,690 - -
Change - -37.43% 109.66% 4.18% -28.22% 11.68% - -
Enterprise Value (EV) 1 8,898 5,501 11,445 12,269 8,821 9,617 9,348 9,042
Change - -38.18% 108.05% 7.2% -28.1% 9.02% -2.79% -3.28%
P/E 35.6x 15.6x 33x 33.7x 34.3x 31.9x 25.8x 22.5x
PBR 7.27x 3.52x 6.04x 5.29x 3.39x 3.44x 3.08x 2.7x
PEG - 0.4x -31.59x 17.87x -1.2x 1.6x 1.1x 1.5x
Capitalization / Revenue 3.86x 1.98x 4.03x 3.77x 2.68x 2.69x 2.5x 2.31x
EV / Revenue 3.89x 1.97x 3.97x 3.82x 2.73x 2.67x 2.41x 2.16x
EV / EBITDA 18.7x 8.76x 17.9x 17.7x 15x 14.5x 12x 10.1x
EV / EBIT 26.5x 11.7x 24.9x 25.4x 26.1x 23.7x 18.6x 15.2x
EV / FCF 91.9x 52.1x 88.6x -26.8x 173x 40.2x 38.4x 43.5x
FCF Yield 1.09% 1.92% 1.13% -3.73% 0.58% 2.48% 2.61% 2.3%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 9.48 13.4 13.26 13.51 9.52 11.42 14.13 16.22
Distribution rate - - - - - - - -
Net sales 1 2,289 2,792 2,881 3,209 3,234 3,606 3,883 4,188
EBITDA 1 476.8 627.7 639.3 692.3 586.3 664.9 780.8 892.5
EBIT 1 335.1 470.5 460.5 482.2 337.7 406.4 503.8 594.9
Net income 1 253.2 357.4 354.9 362.1 255 306 379.5 435.7
Net Debt 1 53.79 -32.88 -157.5 180.8 144.3 -72.99 -341.4 -648.3
Reference price 2 337.03 209.68 438.22 455.73 326.52 364.21 364.21 364.21
Nbr of stocks (in thousands) 26,241 26,392 26,477 26,525 26,573 26,605 - -
Announcement Date 2/2/22 A 2/3/23 A 2/2/24 A 2/3/25 A 2/10/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
31.89x2.67x14.46x-.--% 9.69B
37.27x7.49x22.39x0.53% 44.86B
34.32x1.93x14.63x0.67% 25.22B
28.47x2.67x14.53x - 21.64B
26.29x1.63x10.82x1.37% 11.57B
30.91x1.09x19.3x1.17% 6.21B
33.72x2.69x17.62x2.16% 4.2B
-88.84x0.58x29.28x-.--% 3.58B
45.36x0.84x7.03x1.52% 2.25B
12.54x0.59x6.4x3.02% 1.97B
Average 19.19x 2.22x 15.65x 1.16% 13.12B
Weighted average by Cap. 29.80x 3.89x 17.38x 0.75%

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.