As of 2024-12-15, the Intrinsic Value of ArcBest Corp (ARCB) is
133.13 USD. This ArcBest valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 108.57 USD, the upside of ArcBest Corp is
22.60%.
The range of the Intrinsic Value is 97.15 - 218.80 USD
133.13 USD
Intrinsic Value
ArcBest Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
97.15 - 218.80 |
133.13 |
22.6% |
| DCF (Growth 10y) |
104.13 - 217.29 |
137.91 |
27.0% |
| DCF (EBITDA 5y) |
91.99 - 116.20 |
102.38 |
-5.7% |
| DCF (EBITDA 10y) |
98.62 - 127.95 |
111.29 |
2.5% |
| Fair Value |
206.43 - 206.43 |
206.43 |
90.14% |
| P/E |
96.67 - 279.92 |
148.43 |
36.7% |
| EV/EBITDA |
77.88 - 120.63 |
102.48 |
-5.6% |
| EPV |
275.11 - 364.39 |
319.75 |
194.5% |
| DDM - Stable |
72.92 - 214.77 |
143.84 |
32.5% |
| DDM - Multi |
78.19 - 178.65 |
108.73 |
0.1% |
ArcBest Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,547.05 |
| Beta |
1.78 |
| Outstanding shares (mil) |
23.46 |
| Enterprise Value (mil) |
2,577.10 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.69% |
| Cost of Debt |
4.25% |
| WACC |
8.25% |