As of 2024-07-27, the Intrinsic Value of Forward Air Corp (FWRD) is
25.89 USD. This FWRD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 26.00 USD, the upside of Forward Air Corp is
%.
The range of the Intrinsic Value is 8.71 - 55.35 USD
25.89 USD
Intrinsic Value
FWRD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
8.71 - 55.35 |
25.89 |
-0.4% |
| DCF (Growth 10y) |
33.82 - 96.87 |
57.10 |
119.6% |
| DCF (EBITDA 5y) |
(8.43) - 21.86 |
1.23 |
-95.3% |
| DCF (EBITDA 10y) |
13.48 - 53.50 |
26.81 |
3.1% |
| Fair Value |
127.59 - 127.59 |
127.59 |
390.73% |
| P/E |
47.82 - 147.80 |
85.34 |
228.2% |
| EV/EBITDA |
(209.77) - (1.95) |
(127.06) |
-588.7% |
| EPV |
114.64 - 180.96 |
147.80 |
468.4% |
| DDM - Stable |
29.67 - 67.40 |
48.54 |
86.7% |
| DDM - Multi |
20.71 - 38.58 |
27.14 |
4.4% |
FWRD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
687.44 |
| Beta |
0.45 |
| Outstanding shares (mil) |
26.44 |
| Enterprise Value (mil) |
2,261.95 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.93% |
| Cost of Debt |
6.25% |
| WACC |
6.09% |