Valuation Werner Enterprises, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 17/06/2025 BST			5-day change	1st Jan Change
27.74 ^USD	-2.05%		+1.43%	-22.77%

06-17	Werner Enterprises, Inc., Q1 2025 Earnings Call, Apr 29, 2025
06-02	Goldman Sachs Upgrades Werner Enterprises to Buy From Sell, Adjusts Price Target to $39 From $25	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,710	3,188	2,545	2,686	2,220	1,713	-	-
Change	-	17.63%	-20.18%	5.56%	-17.35%	-22.84%	-	-
Enterprise Value (EV) ¹	2,881	3,561	3,131	3,273	2,829	2,259	2,202	2,191
Change	-	23.62%	-12.07%	4.54%	-13.56%	-20.16%	-2.52%	-0.5%
P/E ratio	16.1x	12.5x	10.8x	24.1x	65.3x	82.2x	22.2x	14.3x
PBR	2.23x	2.36x	1.76x	1.76x	1.53x	1.19x	1.15x	1.08x
PEG	-	0.2x	-5.16x	-0.5x	-0.9x	-2.1x	0x	0.3x
Capitalization / Revenue	1.14x	1.17x	0.77x	0.82x	0.73x	0.57x	0.54x	0.51x
EV / Revenue	1.21x	1.3x	0.95x	1x	0.93x	0.76x	0.69x	0.65x
EV / EBITDA	5.7x	6.09x	5.25x	6.69x	7.99x	6.6x	5.09x	4.16x
EV / EBIT	11.9x	11.2x	9.4x	17.3x	38.4x	35.3x	16.2x	10.6x
EV / FCF	362x	25.5x	-53.5x	-26.3x	-33.7x	46.1x	38.1x	-
FCF Yield	0.28%	3.93%	-1.87%	-3.8%	-2.97%	2.17%	2.62%	-
Dividend per Share ²	0.36	0.46	0.51	0.55	0.56	0.5746	0.6008	0.632
Rate of return	0.92%	0.97%	1.27%	1.3%	1.56%	2.07%	2.17%	2.28%
EPS ²	2.44	3.82	3.74	1.76	0.55	0.3373	1.25	1.946
Distribution rate	14.8%	12%	13.6%	31.3%	102%	170%	48.1%	32.5%
Net sales ¹	2,372	2,734	3,290	3,283	3,030	2,989	3,181	3,376
EBITDA ¹	505.2	584.5	596.7	489.2	354	342.4	432.9	527
EBIT ¹	241.9	316.8	333.2	189.7	73.71	63.92	135.8	207
Net income ¹	169.1	259.1	241.3	112.4	34.23	20.14	72.71	106.4
Net Debt ¹	170.7	373.3	586.5	587	609.2	546.1	489.2	478.2
Reference price ²	39.22	47.66	40.26	42.37	35.92	27.74	27.74	27.74
Nbr of stocks (in thousands)	69,098	66,884	63,202	63,395	61,808	61,752	-	-
Announcement Date	04/02/21	03/02/22	07/02/23	06/02/24	06/02/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WERNER ENTERPRISES, INC.	82.24x	0.76x	6.6x	2.07%	1.71B
OLD DOMINION FREIGHT LINE, INC.	30.55x	5.79x	18.23x	0.71%	33.11B
JB HUNT TRANSPORT SERVICES	24.74x	1.26x	9.64x	1.26%	13.8B
TFI INTERNATIONAL INC.	20.63x	1.21x	8.16x	2.04%	7.41B
SAIA, INC.	28.46x	2.24x	12.3x	-.--%	6.97B
LANDSTAR SYSTEM, INC.	28.31x	0.91x	16.06x	1.11%	4.78B
NIKKON HOLDINGS CO.,LTD.	22.38x	1.83x	11.92x	1.75%	2.64B
RXO, INC.	-56.37x	0.46x	18.79x	-.--%	2.48B
STEF	11.63x	0.61x	6.15x	3.11%	1.92B
ANE (CAYMAN) INC.	8.55x	-	-	2.19%	1.16B
Average	20.11x	1.67x	11.98x	1.42%	7.6B
Weighted average by Cap.	25.43x	3.29x	14.18x	1.03%