As of 2025-07-11, the Intrinsic Value of Schneider National Inc (SNDR) is 19.74 USD. This SNDR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.08 USD, the upside of Schneider National Inc is -24.30%.
The range of the Intrinsic Value is 14.17 - 31.78 USD
Based on its market price of 26.08 USD and our intrinsic valuation, Schneider National Inc (SNDR) is overvalued by 24.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.17 - 31.78 | 19.74 | -24.3% |
| DCF (Growth 10y) | 16.86 - 34.95 | 22.63 | -13.2% |
| DCF (EBITDA 5y) | 26.86 - 36.25 | 32.53 | 24.7% |
| DCF (EBITDA 10y) | 26.13 - 36.73 | 32.03 | 22.8% |
| Fair Value | 7.04 - 7.04 | 7.04 | -73.00% |
| P/E | 11.79 - 18.60 | 16.29 | -37.5% |
| EV/EBITDA | 19.15 - 36.03 | 26.90 | 3.1% |
| EPV | 44.98 - 56.64 | 50.81 | 94.8% |
| DDM - Stable | 6.20 - 16.36 | 11.28 | -56.7% |
| DDM - Multi | 15.31 - 30.04 | 20.15 | -22.7% |
| Market Cap (mil) | 4,576.78 |
| Beta | 0.75 |
| Outstanding shares (mil) | 175.49 |
| Enterprise Value (mil) | 5,047.28 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.46% |
| Cost of Debt | 4.37% |
| WACC | 8.82% |