Valuation Universal Logistics Holdings, Inc.

Stocks

Market Closed - Nasdaq 06:00:00 15/09/26 am AEST			5-day change	1st Jan Change
18.89 ^USD	+2.05%		-0.63%	+24.36%

14/08	Tranche Update on Universal Logistics Holdings, Inc.'s Equity Buyback Plan announced on July 29, 2021.	CI
14/08	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	488.1	-
Change	-	73.08%	-16.19%	64.16%	-66.92%	22.03%	-
Enterprise Value (EV)	507.7	1,200	1,095	1,209	1,160	488.1	488.1
Change	-	136.37%	-8.74%	10.4%	-4.03%	-57.94%	0%
P/E	6.88x	5.25x	7.94x	9.32x	-4.01x	13.8x	16.1x
PBR	-	1.98x	1.39x	-	-	-	-
PEG	-	0x	-0.2x	0.2x	0x	-0x	-1.1x
Capitalization / Revenue	0.29x	0.44x	0.44x	0.65x	0.26x	0.32x	0.3x
EV / Revenue	0x	0x	0x	0x	0x	0.32x	0.3x
EV / EBITDA	0x	0x	0x	0x	0x	2.53x	2.27x
EV / EBIT	0x	0x	0x	0x	-0x	8.78x	6.36x
EV / FCF	0x	0x	-0x	-0x	-0x	5.27x	-20.2x
FCF Yield	7.63%	9.37%	-5.14%	-12.1%	-8.61%	19%	-4.96%
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	18.51	18.51
Nbr of stocks (in thousands)	26,919	26,278	26,284	26,318	26,330	26,368	-
Announcement Date	10/2/22	9/2/23	15/2/24	6/2/25	13/3/26	-	-

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.	13.81x	-	-	-	488M
CANADIAN PACIFIC KANSAS CITY LIMITED	25.47x	8.12x	15.88x	0.8%	78.47B
CANADIAN NATIONAL RAILWAY COMPANY	20.78x	6.75x	13.86x	2.17%	73.85B
XPO, INC.	37.66x	2.67x	15.86x	-.--%	21.33B
C.H. ROBINSON WORLDWIDE, INC.	25.2x	1.04x	17.76x	1.65%	17.85B
U-HAUL HOLDING COMPANY	58.76x	-	-	-	11.12B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.	38.01x	1.59x	9.99x	1.18%	11.06B
RYDER SYSTEM, INC.	17.28x	1.27x	5.8x	1.47%	9.33B
SCHNEIDER NATIONAL, INC.	32.72x	1x	8.56x	1.16%	5.99B
RUMO S.A.	19.01x	3.41x	6.17x	1.42%	5.39B
Average	28.87x	3.23x	11.74x	1.23%	23.49B
Weighted average by Cap.	26.94x	5.67x	14.22x	1.32%