WERN
Werner Enterprises Inc
Price:  
36.48 
USD
Volume:  
715,737.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WERN Intrinsic Value

1.10 %
Upside

As of 2024-10-08, the Intrinsic Value of Werner Enterprises Inc (WERN) is 36.90 USD. This WERN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.48 USD, the upside of Werner Enterprises Inc is 1.10%.

The range of the Intrinsic Value is 23.86 - 69.28 USD

36.48 USD
Stock Price
36.90 USD
Intrinsic Value
Intrinsic Value Details

WERN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 23.86 - 69.28 36.90 1.1%
DCF (Growth 10y) 28.31 - 73.49 41.38 13.4%
DCF (EBITDA 5y) 56.84 - 65.76 62.66 71.8%
DCF (EBITDA 10y) 50.43 - 62.60 57.37 57.3%
Fair Value 5.10 - 5.10 5.10 -86.02%
P/E 15.55 - 33.21 27.86 -23.6%
EV/EBITDA 33.74 - 69.93 48.56 33.1%
EPV 27.15 - 36.48 31.81 -12.8%
DDM - Stable 9.25 - 24.74 16.99 -53.4%
DDM - Multi 26.18 - 51.56 34.44 -5.6%

WERN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,254.83
Beta 0.67
Outstanding shares (mil) 61.81
Enterprise Value (mil) 2,854.38
Market risk premium 4.60%
Cost of Equity 9.22%
Cost of Debt 4.67%
WACC 7.93%