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 8,879 - -
Change - -37.43% 109.66% 4.18% -28.22% 2.33% - -
Enterprise Value (EV) 1 8,898 5,501 11,445 12,269 8,821 8,814 8,545 8,246
Change - -38.18% 108.05% 7.2% -28.1% -0.08% -3.05% -3.49%
P/E 35.6x 15.6x 33x 33.7x 34.3x 29.3x 23.4x 19.5x
PBR 7.27x 3.52x 6.04x 5.29x 3.39x 3.16x 2.82x 2.48x
PEG - 0.4x -31.59x 17.87x -1.2x 1.5x 0.9x 1x
Capitalization / Revenue 3.86x 1.98x 4.03x 3.77x 2.68x 2.46x 2.29x 2.12x
EV / Revenue 3.89x 1.97x 3.97x 3.82x 2.73x 2.44x 2.2x 1.97x
EV / EBITDA 18.7x 8.76x 17.9x 17.7x 15x 13.3x 11x 9.35x
EV / EBIT 26.5x 11.7x 24.9x 25.4x 26.1x 21.7x 16.9x 13.7x
EV / FCF 91.9x 52.1x 88.6x -26.8x 173x 37.3x 35.1x 39.7x
FCF Yield 1.09% 1.92% 1.13% -3.73% 0.58% 2.68% 2.85% 2.52%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 9.48 13.4 13.26 13.51 9.52 11.4 14.28 17.14
Distribution rate - - - - - - - -
Net sales 1 2,289 2,792 2,881 3,209 3,234 3,612 3,880 4,193
EBITDA 1 476.8 627.7 639.3 692.3 586.3 663.9 777.5 881.5
EBIT 1 335.1 470.5 460.5 482.2 337.7 405.3 506.3 602.4
Net income 1 253.2 357.4 354.9 362.1 255 305.6 383.7 459.9
Net Debt 1 53.79 -32.88 -157.5 180.8 144.3 -65.31 -334.4 -632.8
Reference price 2 337.03 209.68 438.22 455.73 326.52 333.74 333.74 333.74
Nbr of stocks (in thousands) 26,241 26,392 26,477 26,525 26,573 26,605 - -
Announcement Date 2/2/22 2/3/23 2/2/24 2/3/25 2/10/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
29.5x2.46x13.38x-.--% 8.95B
21.28x7.06x13.94x2.02% 163B
23.38x6.86x14.32x1.22% 86.93B
25.23x8.06x15.76x0.81% 75.96B
20.98x6.79x13.97x2.15% 72.82B
25.18x6.41x14.42x1.73% 70.3B
30.53x6.12x18.27x0.64% 36.8B
30.33x1.66x12.79x0.79% 21.53B
36.67x2.6x15.44x-.--% 20.77B
24.7x1.02x17.42x1.68% 17.49B
Average 26.78x 4.90x 14.97x 1.1% 57.44B
Weighted average by Cap. 24.28x 6.37x 14.69x 1.47%

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.