As of 2025-06-22, the Intrinsic Value of Werner Enterprises Inc (WERN) is 17.08 USD. This WERN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.25 USD, the upside of Werner Enterprises Inc is -37.30%.
The range of the Intrinsic Value is 6.36 - 85.84 USD
Based on its market price of 27.25 USD and our intrinsic valuation, Werner Enterprises Inc (WERN) is overvalued by 37.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.36 - 85.84 | 17.08 | -37.3% |
| DCF (Growth 10y) | 14.94 - 138.09 | 31.66 | 16.2% |
| DCF (EBITDA 5y) | 37.74 - 52.76 | 44.58 | 63.6% |
| DCF (EBITDA 10y) | 34.31 - 57.70 | 44.49 | 63.3% |
| Fair Value | 1.44 - 1.44 | 1.44 | -94.70% |
| P/E | 3.01 - 15.27 | 8.78 | -67.8% |
| EV/EBITDA | 22.55 - 48.99 | 32.82 | 20.5% |
| EPV | 16.52 - 34.38 | 25.45 | -6.6% |
| DDM - Stable | 2.98 - 11.07 | 7.02 | -74.2% |
| DDM - Multi | 26.07 - 64.68 | 36.06 | 32.3% |
| Market Cap (mil) | 1,682.69 |
| Beta | 0.79 |
| Outstanding shares (mil) | 61.75 |
| Enterprise Value (mil) | 2,270.74 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.57% |
| Cost of Debt | 9.82% |
| WACC | 8.25% |