Valuation Universal Logistics Holdings, Inc.

Stocks

Real-time Estimate Cboe BZX 12:02:06 2026-10-28 pm EDT			5-day change	1st Jan Change
16.72 ^USD	+1.00%		+1.83%	+11.49%

Oct. 01	Certain Subsidiaries of Universal Logistics Holdings, Inc. Enter into Fourth Amendment Agreement to Credit and Security Agreement	CI
Aug. 13	Tranche Update on Universal Logistics Holdings, Inc.'s Equity Buyback Plan announced on July 29, 2021.	CI

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	436.7	-
Change	-	73.08%	-16.19%	64.16%	-66.92%	9.18%	-
Enterprise Value (EV)	507.7	1,200	1,095	1,209	1,160	436.7	436.7
Change	-	136.37%	-8.74%	10.4%	-4.03%	-62.37%	0%
P/E	6.88x	5.25x	7.94x	9.32x	-4.01x	12.4x	14.4x
PBR	-	1.98x	1.39x	-	-	-	-
PEG	-	0x	-0.2x	0.2x	0x	-0x	-1x
Capitalization / Revenue	0.29x	0.44x	0.44x	0.65x	0.26x	0.29x	0.27x
EV / Revenue	0x	0x	0x	0x	0x	0.29x	0.27x
EV / EBITDA	0x	0x	0x	0x	0x	2.27x	2.03x
EV / EBIT	0x	0x	0x	0x	-0x	7.85x	5.69x
EV / FCF	0x	0x	-0x	-0x	-0x	4.71x	-18x
FCF Yield	7.63%	9.37%	-5.14%	-12.1%	-8.61%	21.2%	-5.54%
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	16.56	16.56
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNIVERSAL LOGISTICS HOLDINGS, INC.	12.36x	-	-	-	437M
UNION PACIFIC CORPORATION	23.02x	7.48x	14.95x	1.87%	178B
CSX CORPORATION	25.45x	7.36x	15.31x	1.08%	96.29B
CANADIAN PACIFIC KANSAS CITY LIMITED	26.33x	8.29x	16.38x	0.78%	80.11B
NORFOLK SOUTHERN CORPORATION	27.55x	6.78x	15.42x	1.6%	76.31B
CANADIAN NATIONAL RAILWAY COMPANY	21.62x	6.94x	14.42x	2.09%	76.14B
OLD DOMINION FREIGHT LINE, INC.	31.92x	6.4x	19.18x	0.62%	38.78B
XPO, INC.	38.64x	2.73x	16.12x	-.--%	22B
JB HUNT TRANSPORT SERVICES	31.98x	1.64x	13.25x	0.79%	21.62B
FEDEX FREIGHT HOLDING COMPANY, INC.	21.75x	2.05x	11.31x	-	16.22B
Average	26.06x	5.52x	15.15x	1.1%	60.61B
Weighted average by Cap.	25.65x	6.82x	15.34x	1.39%