Company Valuation: Universal Logistics Holdings, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 507.7 878.7 736.5 1,209 400 595.6 -
Change - 73.08% -16.19% 64.16% -66.92% 48.93% -
Enterprise Value (EV) 507.7 1,200 1,095 1,209 1,160 595.6 595.6
Change - 136.37% -8.74% 10.4% -4.03% -48.67% 0%
P/E 6.88x 5.25x 7.94x 9.32x -4.01x 16.9x 19.6x
PBR - 1.98x 1.39x - - - -
PEG - 0x -0.2x 0.2x 0x -0x -1.4x
Capitalization / Revenue 0.29x 0.44x 0.44x 0.65x 0.26x 0.39x 0.37x
EV / Revenue 0x 0x 0x 0x 0x 0.39x 0.37x
EV / EBITDA 0x 0x 0x 0x 0x 3.09x 2.77x
EV / EBIT 0x 0x 0x 0x -0x 10.7x 7.76x
EV / FCF 0x 0x -0x -0x -0x 6.43x -24.6x
FCF Yield 7.63% 9.37% -5.14% -12.1% -8.61% 15.6% -4.06%
Dividend per Share 2 0.42 0.42 - - - - -
Rate of return 2.23% 1.26% - - - - -
EPS 2 2.74 6.37 3.53 4.93 -3.79 1.34 1.15
Distribution rate 15.3% 6.59% - - - - -
Net sales 1 1,751 2,015 1,662 1,846 1,558 1,529 1,602
EBITDA 1 177.7 318.2 224.1 328.1 208.5 192.7 215
EBIT 1 103 240.4 145.4 203.1 -64.35 55.6 76.8
Net income 1 73.73 168.6 92.9 129.9 -99.87 35.3 30.4
Net Debt - 321.3 358.6 - 760.4 - -
Reference price 2 18.86 33.44 28.02 45.94 15.19 22.59 22.59
Nbr of stocks (in thousands) 26,919 26,278 26,284 26,318 26,330 26,368 -
Announcement Date 10/2/22 9/2/23 15/2/24 6/2/25 13/3/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.86x - - - 596M
23.33x7.56x15.14x1.84% 181B
25.31x7.33x15.24x1.09% 95.77B
26.96x8.07x16.25x0.81% 78.11B
27.79x6.83x15.53x1.58% 76.96B
21.21x6.66x13.86x2.12% 74.27B
29.13x5.84x17.52x0.67% 35.78B
37.45x2.72x15.75x-.--% 22.09B
30.48x1.56x12.66x0.83% 20.61B
24.57x2.31x12.82x - 18.85B
Average 26.31x 5.43x 14.97x 1.12% 60.37B
Weighted average by Cap. 25.56x 6.74x 15.20x 1.4%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Universal Logistics Holdings, Inc.

Historical PBR trend

Valuation ratios - PBR - Universal Logistics Holdings, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Universal Logistics Holdings, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Universal Logistics Holdings, Inc.

  1. Stock Market
  2. Stocks
  3. ULH Stock
  4. Valuation Universal Logistics Holdings, Inc.