PTSI
PAM Transportation Services Inc
Price:  
15.83 
USD
Volume:  
21,294.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PTSI Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of PAM Transportation Services Inc (PTSI) is 17.95 USD. This PTSI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.83 USD, the upside of PAM Transportation Services Inc is %.

The range of the Intrinsic Value is 8.97 - 45.35 USD

15.83 USD
Stock Price
17.95 USD
Intrinsic Value
Intrinsic Value Details

PTSI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.97 - 45.35 17.95 13.4%
DCF (Growth 10y) 14.93 - 59.61 26.05 64.6%
DCF (EBITDA 5y) 15.90 - 20.51 18.10 14.4%
DCF (EBITDA 10y) 18.10 - 26.07 21.79 37.6%
Fair Value 15.26 - 15.26 15.26 -3.59%
P/E 9.61 - 18.29 14.78 -6.7%
EV/EBITDA 11.35 - 16.97 14.11 -10.9%
EPV 57.10 - 86.11 71.61 352.4%
DDM - Stable 4.45 - 11.45 7.95 -49.8%
DDM - Multi 12.03 - 24.60 16.21 2.4%

PTSI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 348.73
Beta 2.17
Outstanding shares (mil) 22.03
Enterprise Value (mil) 540.33
Market risk premium 4.60%
Cost of Equity 10.20%
Cost of Debt 5.85%
WACC 7.73%