As of 2024-12-15, the Intrinsic Value of Saia Inc (SAIA) is
431.44 USD. This SAIA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 528.65 USD, the upside of Saia Inc is
-18.40%.
The range of the Intrinsic Value is 277.68 - 1,018.98 USD
431.44 USD
Intrinsic Value
SAIA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
277.68 - 1,018.98 |
431.44 |
-18.4% |
| DCF (Growth 10y) |
358.22 - 1,246.66 |
543.78 |
2.9% |
| DCF (EBITDA 5y) |
259.98 - 323.27 |
284.05 |
-46.3% |
| DCF (EBITDA 10y) |
327.17 - 434.15 |
370.32 |
-30.0% |
| Fair Value |
352.62 - 352.62 |
352.62 |
-33.30% |
| P/E |
172.93 - 359.67 |
265.92 |
-49.7% |
| EV/EBITDA |
156.78 - 257.87 |
198.40 |
-62.5% |
| EPV |
101.55 - 145.08 |
123.31 |
-76.7% |
| DDM - Stable |
155.73 - 765.29 |
460.51 |
-12.9% |
| DDM - Multi |
257.99 - 992.37 |
410.29 |
-22.4% |
SAIA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,062.09 |
| Beta |
1.10 |
| Outstanding shares (mil) |
26.60 |
| Enterprise Value (mil) |
14,238.65 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.00% |
| Cost of Debt |
4.51% |
| WACC |
7.99% |