As of 2024-12-13, the Intrinsic Value of US Xpress Enterprises Inc (USX) is
10.80 USD. This USX valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 6.14 USD, the upside of US Xpress Enterprises Inc is
75.80%.
The range of the Intrinsic Value is 7.66 - 14.47 USD
10.80 USD
Intrinsic Value
USX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(12.56) - (11.06) |
(11.38) |
-285.3% |
| DCF (Growth 10y) |
(6.09) - 6.94 |
(3.31) |
-153.9% |
| DCF (EBITDA 5y) |
7.66 - 14.47 |
10.80 |
75.8% |
| DCF (EBITDA 10y) |
5.56 - 14.67 |
9.59 |
56.2% |
| Fair Value |
-28.77 - -28.77 |
-28.77 |
-568.55% |
| P/E |
(14.43) - (19.15) |
(15.79) |
-357.2% |
| EV/EBITDA |
(6.16) - 12.12 |
1.34 |
-78.2% |
| EPV |
(14.01) - (16.29) |
(15.15) |
-346.7% |
| DDM - Stable |
(6.02) - (16.97) |
(11.49) |
-287.2% |
| DDM - Multi |
0.71 - 1.73 |
1.03 |
-83.2% |
USX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
331.91 |
| Beta |
1.56 |
| Outstanding shares (mil) |
54.06 |
| Enterprise Value (mil) |
841.59 |
| Market risk premium |
4.60% |
| Cost of Equity |
13.25% |
| Cost of Debt |
5.74% |
| WACC |
8.04% |