Company Valuation: Saia, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 4,680 8,844 5,534 11,603 12,088 6,905 - -
Change - 88.96% -37.43% 109.66% 4.18% -42.87% - -
Enterprise Value (EV) 1 4,726 8,898 5,501 11,445 12,269 7,207 7,171 7,095
Change - 88.27% -38.18% 108.05% 7.2% -41.26% -0.49% -1.07%
P/E ratio 34.8x 35.6x 15.6x 33x 33.7x 28.3x 21x 16.4x
PBR 4.93x 7.27x 3.52x 6.04x 5.29x 2.67x 2.38x 2.15x
PEG - 0.4x 0.4x -31.59x 17.87x -0.9x 0.6x 0.6x
Capitalization / Revenue 2.57x 3.86x 1.98x 4.03x 3.77x 2.13x 1.97x 1.83x
EV / Revenue 2.59x 3.89x 1.97x 3.97x 3.82x 2.22x 2.05x 1.88x
EV / EBITDA 15x 18.7x 8.76x 17.9x 17.7x 12.2x 9.95x 8.26x
EV / EBIT 26.2x 26.5x 11.7x 24.9x 25.4x 20.8x 15.5x 12.4x
EV / FCF 60.6x 91.9x 52.1x 88.6x -26.8x -66.6x -207x -291x
FCF Yield 1.65% 1.09% 1.92% 1.13% -3.73% -1.5% -0.48% -0.34%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 5.2 9.48 13.4 13.26 13.51 9.174 12.39 15.81
Distribution rate - - - - - - - -
Net sales 1 1,822 2,289 2,792 2,881 3,209 3,247 3,503 3,783
EBITDA 1 315 476.8 627.7 639.3 692.3 590.6 721 859.2
EBIT 1 180.3 335.1 470.5 460.5 482.2 346.5 462.2 574.3
Net income 1 138.3 253.2 357.4 354.9 362.1 244.3 332.8 423
Net Debt 1 45.67 53.79 -32.88 -157.5 180.8 301.4 265.9 189.1
Reference price 2 180.80 337.03 209.68 438.22 455.73 259.98 259.98 259.98
Nbr of stocks (in thousands) 25,888 26,241 26,392 26,477 26,525 26,562 - -
Announcement Date 2/8/21 2/2/22 2/3/23 2/2/24 2/3/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.34x2.22x12.2x-.--% 6.91B
31.66x6x18.9x0.68% 34.32B
25.07x1.27x9.75x1.25% 13.98B
21.37x1.24x8.38x1.97% 7.68B
29.04x0.93x16.51x1.08% 4.9B
22.64x1.85x12.04x1.73% 2.69B
-60.03x0.49x19.88x-.--% 2.64B
11.42x0.6x6.09x3.17% 1.89B
82.39x0.76x6.61x2.07% 1.72B
8.79x - - 2.13% 1.2B
Average 20.07x 1.71x 12.26x 1.41% 7.79B
Weighted average by Cap. 25.86x 3.41x 14.63x 1%
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield