As of 2024-12-14, the Intrinsic Value of Werner Enterprises Inc (WERN) is
36.09 USD. This WERN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 38.83 USD, the upside of Werner Enterprises Inc is
-7.10%.
The range of the Intrinsic Value is 21.66 - 79.31 USD
36.09 USD
Intrinsic Value
WERN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.66 - 79.31 |
36.09 |
-7.1% |
| DCF (Growth 10y) |
26.15 - 84.61 |
40.90 |
5.3% |
| DCF (EBITDA 5y) |
51.53 - 66.49 |
57.09 |
47.0% |
| DCF (EBITDA 10y) |
45.45 - 63.30 |
52.48 |
35.2% |
| Fair Value |
3.71 - 3.71 |
3.71 |
-90.43% |
| P/E |
9.11 - 35.85 |
24.64 |
-36.5% |
| EV/EBITDA |
28.47 - 71.77 |
47.03 |
21.1% |
| EPV |
24.70 - 35.53 |
30.12 |
-22.4% |
| DDM - Stable |
6.87 - 20.89 |
13.88 |
-64.3% |
| DDM - Multi |
26.81 - 59.05 |
36.42 |
-6.2% |
WERN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,400.08 |
| Beta |
0.81 |
| Outstanding shares (mil) |
61.81 |
| Enterprise Value (mil) |
3,035.42 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.39% |
| Cost of Debt |
5.04% |
| WACC |
8.20% |