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 3/5/21 3/11/22 3/10/23 3/13/24 3/12/25 3/12/26
1USD in Million2USD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 276M
31.33x6.29x18.8x0.63% 37.44B
34.22x1.93x14.6x0.68% 25.15B
24.49x2.33x12.65x - 18.54B
24.66x1.55x10.27x1.46% 10.82B
30.4x2.54x13.79x-.--% 9.21B
29.26x1.02x18.3x1.24% 5.89B
33.75x2.59x17.11x2.2% 4.12B
-82.25x0.54x27.21x-.--% 3.22B
46.32x0.86x7.22x1.47% 2.31B
Average 19.13x 2.18x 15.55x 0.96% 11.7B
Weighted average by Cap. 27.32x 3.32x 15.65x 0.77%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!