Company Valuation: PAMT CORP

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 281 793 574.6 457.6 356.8 252.8
Change - 182.21% -27.53% -20.37% -22.03% -29.15%
Enterprise Value (EV) 1 551.6 959.5 724.5 575.6 571.7 510.1
Change - 73.95% -24.5% -20.55% -0.68% -10.78%
P/E 15.9x 10.6x 6.41x 25x -11.3x -4.87x
PBR 1.87x 3.67x 1.91x 1.46x 1.29x 1.2x
PEG - 0x 0.3x -0.3x 0x -0.1x
Capitalization / Revenue 0.58x 1.12x 0.61x 0.56x 0.5x 0.42x
EV / Revenue 1.13x 1.36x 0.77x 0.71x 0.8x 0.85x
EV / EBITDA 6.1x 6.24x 3.95x 6.13x 8.21x 136x
EV / EBIT 16.1x 9.72x 6.01x 19.7x -19.3x -6.41x
EV / FCF 32.7x 20.9x 10.8x 5.82x -6.02x 22.2x
FCF Yield 3.05% 4.78% 9.24% 17.2% -16.6% 4.51%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.7725 3.345 4.04 0.83 -1.453 -2.48
Distribution rate - - - - - -
Net sales 1 486.8 707.1 946.9 810.8 714.6 598.1
EBITDA 1 90.46 153.8 183.3 93.87 69.67 3.762
EBIT 1 34.3 98.76 120.5 29.27 -29.59 -79.54
Net income 1 17.83 76.52 90.67 18.42 -31.8 -52.61
Net Debt 1 270.6 166.5 149.8 118 214.9 257.3
Reference price 2 12.25 35.50 25.90 20.78 16.38 12.08
Nbr of stocks (in thousands) 22,938 22,335 22,187 22,021 21,783 20,926
Announcement Date 05/03/21 11/03/22 10/03/23 13/03/24 12/03/25 12/03/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 240M
35.57x7.15x21.39x0.56% 42.81B
35.2x1.98x14.99x0.66% 25.87B
26.92x2.55x13.83x - 20.53B
26.44x1.64x10.87x1.36% 11.63B
31.74x2.65x14.41x-.--% 9.64B
31.45x1.1x19.7x1.15% 6.33B
34.42x2.73x17.94x2.12% 4.25B
-91.46x0.6x30.38x-.--% 3.72B
47.01x0.87x7.21x1.47% 2.33B
Average 19.70x 2.36x 16.75x 0.91% 12.74B
Weighted average by Cap. 29.22x 3.76x 17.18x 0.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA