Valuation Werner Enterprises, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 16/01/2026 GMT			5-day change	1st Jan Change
33.14 ^USD	-1.19%		-0.30%	+10.43%

01-06	Werner Enterprises Shares Rise After Wells Fargo Upgrade	MT
01-06	Wells Fargo Upgrades Werner Enterprises to Equalweight From Underweight, Adjusts Price Target to $34 From $22	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	1,983	1,983	-
Change	-	17.63%	-20.18%	5.56%	-17.35%	-10.69%	0%	-
Enterprise Value (EV) ¹	2,881	3,561	3,131	3,273	2,829	2,642	2,585	2,544
Change	-	23.62%	-12.07%	4.54%	-13.56%	-6.62%	-2.15%	-1.59%
P/E ratio	16.1x	12.5x	10.8x	24.1x	65.3x	108x	42.4x	20.9x
PBR	2.23x	2.36x	1.76x	1.76x	1.53x	1.43x	1.42x	1.38x
PEG	-	0.2x	-5.16x	-0.5x	-0.9x	-2.4x	0x	0x
Capitalization / Revenue	1.14x	1.17x	0.77x	0.82x	0.73x	0.66x	0.64x	0.6x
EV / Revenue	1.21x	1.3x	0.95x	1x	0.93x	0.88x	0.83x	0.77x
EV / EBITDA	5.7x	6.09x	5.25x	6.69x	7.99x	8.17x	6.75x	5.46x
EV / EBIT	11.9x	11.2x	9.4x	17.3x	38.4x	62.1x	27.1x	16x
EV / FCF	362x	25.5x	-53.5x	-26.3x	-33.7x	20.2x	50.1x	37x
FCF Yield	0.28%	3.93%	-1.87%	-3.8%	-2.97%	4.95%	2%	2.71%
Dividend per Share ²	0.36	0.46	0.51	0.55	0.56	0.5702	0.5862	0.6282
Rate of return	0.92%	0.97%	1.27%	1.3%	1.56%	1.72%	1.77%	1.9%
EPS ²	2.44	3.82	3.74	1.76	0.55	0.3061	0.7818	1.585
Distribution rate	14.8%	12%	13.6%	31.3%	102%	186%	75%	39.6%
Net sales ¹	2,372	2,734	3,290	3,283	3,030	2,998	3,103	3,314
EBITDA ¹	505.2	584.5	596.7	489.2	354	323.4	383.3	466.3
EBIT ¹	241.9	316.8	333.2	189.7	73.71	42.57	95.4	158.6
Net income ¹	169.1	259.1	241.3	112.4	34.23	18.67	42.28	88.33
Net Debt ¹	170.7	373.3	586.5	587	609.2	659.3	602.6	561.6
Reference price ²	39.22	47.66	40.26	42.37	35.92	33.14	33.14	33.14
Nbr of stocks (in thousands)	69,098	66,884	63,202	63,395	61,808	59,830	59,830	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WERNER ENTERPRISES, INC.	108.26x	0.88x	8.17x	1.72%	1.98B
OLD DOMINION FREIGHT LINE, INC.	36.43x	6.68x	21.36x	0.64%	36.73B
JB HUNT TRANSPORT SERVICES	33.81x	1.74x	13.13x	0.86%	19.33B
SAIA, INC.	36.84x	2.98x	16.13x	-.--%	9.32B
TFI INTERNATIONAL INC.	31.01x	1.51x	10.33x	1.61%	9.18B
LANDSTAR SYSTEM, INC.	39.43x	1.05x	19.58x	1.02%	5.27B
NIKKON HOLDINGS CO.,LTD.	23.74x	1.85x	12.3x	2.16%	2.65B
RXO, INC.	-33.51x	0.5x	26.08x	-.--%	2.46B
STEF	17.17x	0.6x	6.66x	2.67%	1.84B
ANE (CAYMAN) INC.	13.38x	0.9x	5.25x	3.14%	1.83B
Average	30.66x	1.87x	13.90x	1.38%	9.06B
Weighted average by Cap.	33.98x	3.72x	16.79x	0.88%