Company Valuation: Universal Logistics Holdings, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 507.7 878.7 736.5 1,209 400 504.7 -
Change - 73.08% -16.19% 64.16% -66.92% 26.18% -
Enterprise Value (EV) 507.7 1,200 1,095 1,209 1,160 504.7 504.7
Change - 136.37% -8.74% 10.4% -4.03% -56.51% 0%
P/E 6.88x 5.25x 7.94x 9.32x -4.01x 14.3x 16.6x
PBR - 1.98x 1.39x - - - -
PEG - 0x -0.2x 0.2x 0x -0x -1.2x
Capitalization / Revenue 0.29x 0.44x 0.44x 0.65x 0.26x 0.33x 0.32x
EV / Revenue 0x 0x 0x 0x 0x 0.33x 0.32x
EV / EBITDA 0x 0x 0x 0x 0x 2.62x 2.35x
EV / EBIT 0x 0x 0x 0x -0x 9.08x 6.57x
EV / FCF 0x 0x -0x -0x -0x 5.44x -20.9x
FCF Yield 7.63% 9.37% -5.14% -12.1% -8.61% 18.4% -4.8%
Dividend per Share 2 0.42 0.42 - - - - -
Rate of return 2.23% 1.26% - - - - -
EPS 2 2.74 6.37 3.53 4.93 -3.79 1.34 1.15
Distribution rate 15.3% 6.59% - - - - -
Net sales 1 1,751 2,015 1,662 1,846 1,558 1,529 1,602
EBITDA 1 177.7 318.2 224.1 328.1 208.5 192.7 215
EBIT 1 103 240.4 145.4 203.1 -64.35 55.6 76.8
Net income 1 73.73 168.6 92.9 129.9 -99.87 35.3 30.4
Net Debt - 321.3 358.6 - 760.4 - -
Reference price 2 18.86 33.44 28.02 45.94 15.19 19.14 19.14
Nbr of stocks (in thousands) 26,919 26,278 26,284 26,318 26,330 26,368 -
Announcement Date 2/10/22 2/9/23 2/15/24 2/6/25 3/13/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.49x - - - 505M
26.9x8.5x16.62x0.76% 84.96B
21.67x6.99x14.35x2.08% 78.4B
41.04x2.86x16.99x-.--% 23.15B
23.73x0.98x16.78x1.75% 16.55B
38.99x1.62x10.17x1.15% 11.65B
17.61x1.28x5.86x1.44% 9.58B
33.67x1.03x8.8x1.12% 6.28B
15.3x3.31x5.97x1.67% 5.12B
Average 25.93x 3.32x 11.94x 1.25% 26.25B
Weighted average by Cap. 26.45x 5.97x 14.72x 1.27%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ULH Stock
  4. Valuation Universal Logistics Holdings, Inc.