As of 2025-05-21, the Intrinsic Value of Saia Inc (SAIA) is 279.13 USD. This SAIA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 277.58 USD, the upside of Saia Inc is 0.60%.
The range of the Intrinsic Value is 200.10 - 474.48 USD
Based on its market price of 277.58 USD and our intrinsic valuation, Saia Inc (SAIA) is undervalued by 0.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 200.10 - 474.48 | 279.13 | 0.6% |
| DCF (Growth 10y) | 211.62 - 463.96 | 285.02 | 2.7% |
| DCF (EBITDA 5y) | 242.23 - 289.61 | 264.31 | -4.8% |
| DCF (EBITDA 10y) | 260.29 - 330.68 | 292.54 | 5.4% |
| Fair Value | 301.52 - 301.52 | 301.52 | 8.62% |
| P/E | 125.43 - 272.28 | 210.53 | -24.2% |
| EV/EBITDA | 137.63 - 253.09 | 178.67 | -35.6% |
| EPV | 62.57 - 84.90 | 73.73 | -73.4% |
| DDM - Stable | 119.15 - 363.68 | 241.42 | -13.0% |
| DDM - Multi | 172.02 - 410.76 | 242.80 | -12.5% |
| Market Cap (mil) | 7,391.96 |
| Beta | 0.79 |
| Outstanding shares (mil) | 26.63 |
| Enterprise Value (mil) | 7,670.95 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.54% |
| Cost of Debt | 9.81% |
| WACC | 8.51% |