Valuation Knight-Swift Transportation Holdings Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 18/09/2024 BST			5-day change	1st Jan Change
52.68 ^USD	+0.38%		+4.98%	-8.62%

08-08	Knight-Swift Transportation Holdings Inc. Enters into the First Amendment to Its Credit Facility	CI
08-08	Knight-Swift Transportation Holdings Inc. Declares Quarterly Cash Dividend, Payable on September 23, 2024	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	6,116	7,102	10,113	8,422	9,303	8,495	-	-
Change	-	16.13%	42.4%	-16.72%	10.46%	-8.69%	-	-
Enterprise Value (EV) ¹	6,875	7,859	11,947	9,709	11,291	10,765	10,452	10,224
Change	-	14.32%	52.01%	-18.73%	16.3%	-4.66%	-2.91%	-2.18%
P/E ratio	19.9x	17.4x	13.7x	11.1x	43x	68.7x	23.8x	16.1x
PBR	1.09x	1.22x	1.56x	1.21x	1.31x	1.19x	1.15x	1.08x
PEG	-	0.5x	0.2x	1.76x	-0.6x	-1.6x	0x	0.3x
Capitalization / Revenue	1.26x	1.52x	1.69x	1.13x	1.3x	1.13x	1.06x	0.98x
EV / Revenue	1.42x	1.68x	1.99x	1.31x	1.58x	1.43x	1.3x	1.18x
EV / EBITDA	7.39x	7.13x	7.73x	5.54x	10.3x	9.77x	7.53x	6.14x
EV / EBIT	13.5x	12.3x	11.7x	8.38x	26x	28.7x	16.7x	11.7x
EV / FCF	25.5x	16.3x	17x	15.3x	29.5x	48x	21.7x	16x
FCF Yield	3.92%	6.13%	5.88%	6.54%	3.39%	2.08%	4.61%	6.25%
Dividend per Share ²	0.24	0.32	0.38	0.48	0.56	0.6111	0.6576	0.6966
Rate of return	0.67%	0.77%	0.62%	0.92%	0.97%	1.16%	1.25%	1.32%
EPS ²	1.8	2.4	4.45	4.73	1.34	0.767	2.214	3.28
Distribution rate	13.3%	13.3%	8.54%	10.1%	41.8%	79.7%	29.7%	21.2%
Net sales ¹	4,844	4,674	5,998	7,429	7,142	7,509	8,039	8,648
EBITDA ¹	929.7	1,102	1,546	1,753	1,100	1,102	1,388	1,666
EBIT ¹	509.6	640.8	1,023	1,158	434.6	375.3	625.6	870.9
Net income ¹	309.2	410	743.4	771.3	217.1	117.9	358.1	523.4
Net Debt ¹	759.1	757	1,834	1,287	1,988	2,270	1,958	1,730
Reference price ²	35.84	41.82	60.94	52.41	57.65	52.68	52.68	52.68
Nbr of stocks (in thousands)	170,646	169,832	165,957	160,696	161,369	161,864	-	-
Announcement Date	29/01/20	27/01/21	26/01/22	26/01/23	24/01/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.	68.42x	1.43x	9.77x	+1.16%	8.49B
CANADIAN PACIFIC KANSAS CITY LIMITED	29.03x	8.85x	17.68x	+0.65%	80.87B
CANADIAN NATIONAL RAILWAY COMPANY	21.53x	7.02x	14.06x	+2.08%	74.97B
U-HAUL HOLDING COMPANY	25.74x	-	-	-	13.7B
XPO, INC.	33.81x	1.97x	12.96x	-.--%	12.9B
C.H. ROBINSON WORLDWIDE, INC.	25.95x	0.74x	17.21x	+2.41%	11.76B
RUMO S.A.	18.04x	3.92x	7.06x	+1.02%	7.04B
RYDER SYSTEM, INC.	12.58x	1.04x	4.67x	+2.05%	6.19B
AYVENS	6.99x	2.16x	45.37x	+6.59%	5.53B
Average	26.90x	3.39x	16.10x	+2.00%	24.61B
Weighted average by Cap.	26.56x	6.42x	15.72x	+1.46%