Valuation Forward Air Corporation

Stocks

Market Closed - Nasdaq Other stock markets 21:00:00 26/06/2026 BST			5-day change	1st Jan Change
14.87 ^USD	+4.06%		+9.18%	-40.52%

06-22	Forward Air Corporation(NasdaqGS:FWRD) dropped from S&P Transportation Select Industry Index	CI
06-22	Forward Air Corporation(NasdaqGS:FWRD) dropped from S&P 600	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	3,264	2,789	1,613	933.8	781.2	470.3	-
Change	-	-14.56%	-42.15%	-42.12%	-16.34%	-39.8%	-
Enterprise Value (EV) ¹	3,264	2,789	3,366	2,553	2,401	2,166	2,053
Change	-	-14.56%	20.68%	-24.16%	-5.95%	-9.79%	-5.19%
P/E	31.5x	14.7x	9.82x	-1.09x	-7.12x	-7.82x	-22.3x
PBR	-	-	2.14x	3.97x	6.91x	5.76x	8.11x
PEG	-	0.2x	-0.9x	0x	0.1x	0.2x	0.3x
Capitalization / Revenue	1.96x	1.41x	1.18x	0.38x	0.31x	0.19x	0.18x
EV / Revenue	1.96x	1.41x	2.46x	1.03x	0.96x	0.86x	0.8x
EV / EBITDA	16.4x	8.9x	16.6x	8.3x	7.82x	7.2x	6.39x
EV / EBIT	19.6x	10.4x	23.1x	15.8x	15.3x	15.2x	13.2x
EV / FCF	38.1x	12.8x	19.5x	-23.6x	137x	22.7x	16.1x
FCF Yield	2.63%	7.83%	5.12%	-4.24%	0.73%	4.41%	6.21%
Dividend per Share ²	0.84	0.96	0.96	-	-	-	-
Rate of return	0.69%	0.92%	1.53%	-	-	-	-
EPS ²	3.85	7.14	6.4	-29.66	-3.51	-1.902	-0.6675
Distribution rate	21.8%	13.4%	15%	-	-	-	-
Net sales ¹	1,662	1,973	1,371	2,474	2,495	2,517	2,568
EBITDA ¹	198.9	313.4	203.1	307.7	307.1	300.8	321.2
EBIT ¹	166.7	267.7	145.7	161.4	157.4	142.7	155.9
Net income ¹	105.9	193.2	167.4	-817	-141.7	-65.64	-23.78
Net Debt ¹	-	-	1,752	1,619	1,620	1,696	1,583
Reference price ²	121.09	104.89	62.87	32.25	25.00	14.87	14.87
Nbr of stocks (in thousands)	26,958	26,590	25,662	28,954	31,248	31,625	-
Announcement Date	09/02/22	08/02/23	28/02/24	26/02/25	23/02/26	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FORWARD AIR CORPORATION	-7.82x	0.86x	7.2x	-.--%	470M
UNITED PARCEL SERVICE, INC.	15.26x	1.24x	9.01x	6.07%	91.92B
FEDEX CORPORATION	18.46x	0.96x	8.25x	1.81%	76B
DHL GROUP	15.91x	0.97x	7.21x	3.74%	66.23B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	23.61x	1.72x	16.32x	0.97%	21.02B
J&T GLOBAL EXPRESS LIMITED	18.44x	0.66x	7.55x	-.--%	10.44B
INPOST S.A.	25.6x	2.44x	9.13x	-.--%	8.79B
GXO LOGISTICS, INC.	27.09x	0.54x	7.93x	-.--%	5.77B
SG HOLDINGS CO.,LTD.	15.17x	0.7x	7.88x	3.46%	5.76B
SINOTRANS LIMITED	7.32x	0.25x	4.78x	7.33%	4.99B
Average	15.90x	1.03x	8.52x	2.34%	29.14B
Weighted average by Cap.	17.33x	1.11x	8.76x	3.5%