SAIA
Saia Inc
Price:  
575.40 
USD
Volume:  
409,386.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SAIA Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Saia Inc (SAIA) is 434.82 USD. This SAIA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 575.40 USD, the upside of Saia Inc is %.

The range of the Intrinsic Value is 287.22 - 986.33 USD

575.40 USD
Stock Price
434.82 USD
Intrinsic Value
Intrinsic Value Details

SAIA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 287.22 - 986.33 434.82 -24.4%
DCF (Growth 10y) 368.77 - 1,220.84 550.01 -4.4%
DCF (EBITDA 5y) 269.78 - 312.14 286.90 -50.1%
DCF (EBITDA 10y) 336.69 - 421.01 372.69 -35.2%
Fair Value 334.11 - 334.11 334.11 -41.93%
P/E 202.31 - 298.83 269.83 -53.1%
EV/EBITDA 165.32 - 219.38 184.94 -67.9%
EPV 130.15 - 177.41 153.78 -73.3%
DDM - Stable 147.44 - 708.14 427.79 -25.7%
DDM - Multi 247.68 - 947.86 395.50 -31.3%

SAIA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,276.87
Beta 2.05
Outstanding shares (mil) 26.55
Enterprise Value (mil) 14,997.14
Market risk premium 4.60%
Cost of Equity 8.02%
Cost of Debt 5.61%
WACC 8.01%