FWRD
Forward Air Corp
Price:  
31.74 
USD
Volume:  
224,953.00
United States | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FWRD Intrinsic Value

10.30 %
Upside

As of 2025-02-12, the Intrinsic Value of Forward Air Corp (FWRD) is 35.01 USD. This FWRD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.74 USD, the upside of Forward Air Corp is 10.30%.

The range of the Intrinsic Value is 10.69 - 93.04 USD

31.74 USD
Stock Price
35.01 USD
Intrinsic Value
Intrinsic Value Details

FWRD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 10.69 - 93.04 35.01 10.3%
DCF (Growth 10y) 21.45 - 106.88 46.88 47.7%
DCF (EBITDA 5y) (5.80) - 17.57 5.32 -83.2%
DCF (EBITDA 10y) 7.40 - 35.26 20.21 -36.3%
Fair Value -529.53 - -529.53 -529.53 -1,768.35%
P/E (454.55) - 46.62 (218.64) -788.8%
EV/EBITDA (195.82) - 2.60 (119.26) -475.7%
EPV 86.15 - 135.09 110.62 248.5%
DDM - Stable (120.37) - (296.77) (208.57) -757.1%
DDM - Multi 17.30 - 34.03 23.03 -27.5%

FWRD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 918.87
Beta 1.24
Outstanding shares (mil) 28.95
Enterprise Value (mil) 2,505.02
Market risk premium 4.60%
Cost of Equity 11.37%
Cost of Debt 6.25%
WACC 6.95%