FWRD
Forward Air Corp
Price:  
12.33 
USD
Volume:  
1,800,334.00
United States | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FWRD Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Forward Air Corp (FWRD) is 81.09 USD. This FWRD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.33 USD, the upside of Forward Air Corp is %.

The range of the Intrinsic Value is 34.50 - 224.96 USD

12.33 USD
Stock Price
81.09 USD
Intrinsic Value
Intrinsic Value Details

FWRD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 34.50 - 224.96 81.09 557.7%
DCF (Growth 10y) 71.36 - 314.77 131.19 964.0%
DCF (EBITDA 5y) (12.86) - 10.37 (1,234.50) -123450.0%
DCF (EBITDA 10y) 15.48 - 48.05 23.88 93.7%
Fair Value 220.94 - 220.94 220.94 1,691.92%
P/E 33.89 - 245.16 120.29 875.6%
EV/EBITDA (202.60) - (16.86) (121.78) -1087.7%
EPV 137.73 - 200.75 169.24 1272.6%
DDM - Stable 62.85 - 174.87 118.86 864.0%
DDM - Multi 30.12 - 67.02 41.77 238.8%

FWRD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 325.14
Beta 0.66
Outstanding shares (mil) 26.37
Enterprise Value (mil) 2,033.05
Market risk premium 4.60%
Cost of Equity 9.20%
Cost of Debt 6.25%
WACC 5.37%