Valuation Schneider National, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 08/12/2025 GMT			5-day change	1st Jan Change
25.97 ^USD	+0.08%		+13.16%	-11.30%

12-05	Multi-modal Truckload Stocks Face Supply Side Tightening, BofA Says	MT
12-03	Schneider National Shares Rise After Raymond James Upgrade	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,671	4,781	4,165	4,491	5,129	4,553	-	-
Change	-	30.23%	-12.87%	7.8%	14.23%	-11.25%	-	-
Enterprise Value (EV) ¹	3,535	4,745	3,995	4,690	5,539	4,822	4,820	4,734
Change	-	34.22%	-15.81%	17.41%	18.09%	-12.94%	-0.05%	-1.77%
P/E ratio	17.4x	11.8x	9.14x	19x	44.4x	38.7x	23.4x	17.9x
PBR	1.79x	1.97x	1.47x	1.51x	1.72x	1.5x	1.44x	1.31x
PEG	-	0.1x	0.7x	-0.4x	-0.9x	24.4x	0.4x	0.6x
Capitalization / Revenue	0.81x	0.85x	0.63x	0.82x	0.97x	0.8x	0.76x	0.72x
EV / Revenue	0.78x	0.85x	0.6x	0.85x	1.05x	0.84x	0.8x	0.75x
EV / EBITDA	5.98x	5.72x	4.13x	6.84x	9.55x	7.48x	6.5x	5.53x
EV / EBIT	11.8x	8.91x	6.47x	15.5x	32.2x	24.7x	16.9x	12.2x
EV / FCF	9.28x	16.1x	10.1x	-36.8x	18.1x	15.2x	17x	-
FCF Yield	10.8%	6.22%	9.88%	-2.72%	5.52%	6.58%	5.9%	-
Dividend per Share ²	2.26	0.28	0.32	0.36	0.38	0.3882	0.4097	0.4253
Rate of return	10.9%	1.04%	1.37%	1.41%	1.3%	1.49%	1.58%	1.64%
EPS ²	1.19	2.28	2.56	1.34	0.66	0.6705	1.111	1.448
Distribution rate	190%	12.3%	12.5%	26.9%	57.6%	57.9%	36.9%	29.4%
Net sales ¹	4,553	5,609	6,604	5,499	5,290	5,722	6,000	6,333
EBITDA ¹	591	828.9	967	685.4	580.2	644.3	741.8	856.7
EBIT ¹	300.5	532.7	617	302.9	172.2	195.5	285.5	388.9
Net income ¹	211.7	405.4	457.8	238.5	117	117.1	184.3	241.7
Net Debt ¹	-135.8	-35.9	-170.6	199.7	409.2	269.6	267	182
Reference price ²	20.70	26.91	23.40	25.45	29.28	25.97	25.97	25.97
Nbr of stocks (in thousands)	177,341	177,656	178,012	176,447	175,185	175,300	-	-
Announcement Date	03/02/21	03/02/22	02/02/23	01/02/24	30/01/25	-	-	-

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.($)
SCHNEIDER NATIONAL, INC.	38.7x	0.84x	7.48x	1.5%	4.55B
CANADIAN PACIFIC KANSAS CITY LIMITED	21.9x	7.56x	14.66x	0.86%	66.25B
CANADIAN NATIONAL RAILWAY COMPANY	18.08x	6.07x	12.25x	2.61%	60.28B
C.H. ROBINSON WORLDWIDE, INC.	32.29x	1.2x	21.33x	1.59%	18.57B
XPO, INC.	46.86x	2.46x	15.71x	-.--%	16.78B
AYVENS	9.73x	2.14x	34.75x	6.44%	10.73B
U-HAUL HOLDING COMPANY	39.25x	-	-	-	9.63B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.	65.24x	1.41x	9.39x	1.39%	8.33B
RYDER SYSTEM, INC.	15.13x	1.16x	5.15x	1.8%	7.53B
Average	31.91x	2.85x	15.09x	2.02%	22.52B
Weighted average by Cap.	25.87x	5.06x	14.99x	1.79%