Company Valuation: ArcBest Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,064 1,710 2,844 2,184 1,670 2,897 - -
Change - -44.19% 66.32% -23.23% -23.52% 73.46% - -
Enterprise Value (EV) 1 3,165 1,649 2,743 2,216 1,770 2,842 2,628 2,449
Change - -47.9% 66.38% -19.24% -20.12% 60.58% -7.52% -6.8%
P/E 15x 5.99x 15.2x 12.8x 28.3x 37x 13.8x 10.5x
PBR 3.21x 1.47x 2.32x 1.65x 1.28x 2.25x 2.04x 1.88x
PEG - 0.1x -0.5x -1.61x -0.4x 1.1x 0x 0.3x
Capitalization / Revenue 0.77x 0.32x 0.64x 0.52x 0.42x 0.64x 0.6x 0.56x
EV / Revenue 0.8x 0.31x 0.62x 0.53x 0.44x 0.63x 0.54x 0.47x
EV / EBITDA 7.41x 2.88x 7.42x 6.74x 6.19x 7.5x 5.69x 4.74x
EV / EBIT 9.95x 3.49x 10.6x 10.9x 14.1x 13.1x 9.19x 7.22x
EV / FCF 11.9x 5.11x 26.6x 46.8x 15.5x 11.7x 10.6x 8.41x
FCF Yield 8.38% 19.6% 3.76% 2.14% 6.45% 8.54% 9.44% 11.9%
Dividend per Share 2 0.32 0.44 0.48 0.48 0.48 0.48 0.5337 0.5007
Rate of return 0.27% 0.63% 0.4% 0.51% 0.65% 0.37% 0.41% 0.39%
EPS 2 7.98 11.69 7.93 7.3 2.62 3.501 9.4 12.31
Distribution rate 4.01% 3.76% 6.05% 6.58% 18.3% 13.7% 5.68% 4.07%
Net sales 1 3,980 5,324 4,427 4,179 4,010 4,494 4,838 5,181
EBITDA 1 427.1 571.6 369.6 328.6 285.8 378.9 462.2 516.8
EBIT 1 318.1 472.9 258.3 203 125.9 216.3 286 339
Net income 1 213.5 298.2 195.4 174 60.1 76.66 205.8 272.9
Net Debt 1 100.6 -61.41 -101.1 31.93 99.62 -55.08 -268.8 -447.5
Reference price 2 119.85 70.04 120.21 93.32 74.19 129.61 129.61 129.61
Nbr of stocks (in thousands) 25,568 24,418 23,662 23,400 22,511 22,351 - -
Announcement Date 1/2/22 3/2/23 6/2/24 31/1/25 30/1/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.41x0.62x7.37x0.38% 2.85B
21.15x7.01x13.86x2.04% 162B
23.16x6.8x14.2x1.23% 86.15B
24.96x7.97x15.6x0.82% 75.05B
20.77x6.74x13.85x2.17% 72.08B
24.94x6.35x14.28x1.75% 69.4B
29.91x5.99x17.89x0.66% 36.05B
29.64x1.62x12.52x0.81% 21.04B
36.38x2.58x15.33x-.--% 20.6B
24.38x1.01x17.3x1.7% 17.29B
Average 27.17x 4.67x 14.22x 1.16% 56.22B
Weighted average by Cap. 24.00x 6.34x 14.53x 1.51%

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. ARCB Stock
  4. Valuation ArcBest Corporation