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 9,504 - -
Change - -5.12% 21.44% 30.08% 16.49% 22.99% - -
Enterprise Value (EV) 1 10,772 10,284 12,010 14,259 15,175 16,881 16,759 16,494
Change - -4.52% 16.78% 18.73% 6.42% 11.24% -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 3.28x 3.07x 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 5.86x 5.38x 5.56x
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 20.3x 28.2x 28.2x
FCF Yield 9.81% 8.89% -0.45% 0.93% 6.23% 4.92% 3.55% 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 83.57 115.06 156.86 191.39 247.85 247.85 247.85
Nbr of stocks (in thousands) 53,693 50,251 44,322 42,290 40,377 38,347 - -
Announcement Date 2/16/22 2/15/23 2/14/24 2/12/25 2/11/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.61x1.28x5.86x1.44% 9.5B
26.9x8.5x16.62x0.76% 83.49B
21.67x6.99x14.35x2.08% 77.56B
41.04x2.86x16.99x-.--% 23.05B
23.73x0.98x16.78x1.75% 16.81B
38.99x1.62x10.17x1.15% 11.3B
33.67x1.03x8.8x1.12% 6.16B
15.3x3.31x5.97x1.67% 4.97B
39.32x0.66x7.9x0.35% 3.04B
Average 28.69x 3.03x 11.50x 1.15% 26.21B
Weighted average by Cap. 26.63x 5.89x 14.64x 1.26%

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.