SAIA INC (SAIA)
Trucking (No Local) · Industrials · $5.1B
Intrinsic Value (Consensus)
$142.24
Current Price
$190.40
Margin of Safety
-25.3%
25.3% Above Intrinsic Value
Value: $142
Price: $190
Valuation Model Estimates
Current Price: $190.40
DCF (Discounted Cash Flow)
$12.99
Graham Number
$143.88
Earnings Power Value
$92.43
Relative Value (P/E)
$190.40
Dividend Discount Model
Not applicable
—
Consensus Value
$142.24
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $9.52
- EPS (Forward)
- $9.71
- Book Value
- $96.65
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 9.9%
- Debt/Equity
- 6%
- Revenue Growth
- 0.8%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance