investorscraft@gmail.com

Intrinsic ValueSchneider National, Inc. (SNDR)

Previous Close$26.84
Intrinsic Value
Upside potential
Previous Close
$26.84

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Schneider National, Inc. operates as a leading transportation and logistics provider in North America, specializing in truckload, intermodal, and logistics services. The company serves a diverse clientele, including retail, manufacturing, and industrial sectors, leveraging its asset-based and asset-light models to optimize efficiency. Schneider’s integrated network, advanced technology, and scalable solutions position it competitively in a fragmented industry, where scale and operational excellence drive differentiation. Its market leadership is reinforced by a strong reputation for reliability, safety, and sustainability, aligning with evolving customer demands for greener supply chains. The company’s diversified service offerings mitigate cyclical risks, while its focus on technology-driven efficiency enhances long-term resilience in a competitive logistics landscape.

Revenue Profitability And Efficiency

For FY 2024, Schneider reported revenue of $5.29 billion, with net income of $117 million, reflecting a net margin of approximately 2.2%. Diluted EPS stood at $0.66, while operating cash flow reached $686.1 million, underscoring solid cash generation. Capital expenditures of $60.2 million suggest disciplined reinvestment, aligning with operational needs. The company’s ability to convert revenue into cash highlights efficient working capital management.

Earnings Power And Capital Efficiency

Schneider’s operating cash flow of $686.1 million demonstrates robust earnings power, supported by asset utilization and pricing discipline. The modest capital expenditure relative to cash flow indicates capital-efficient operations, with free cash flow likely deployed for debt reduction or shareholder returns. The diluted EPS of $0.66 reflects cyclical pressures but underscores resilience in a competitive freight environment.

Balance Sheet And Financial Health

The company maintains a balanced financial position, with $117.6 million in cash and equivalents against total debt of $526.8 million. This leverage ratio appears manageable, given strong operating cash flow. The liquidity profile supports ongoing operations and potential strategic investments, while the debt level suggests prudent financial management without overextension.

Growth Trends And Dividend Policy

Schneider’s growth is tied to freight demand and operational efficiency, with cyclicality inherent to the industry. The dividend of $0.38 per share signals a commitment to returning capital, though payout ratios remain sustainable. Future growth may hinge on market share gains, technology adoption, and pricing power in a volatile freight rate environment.

Valuation And Market Expectations

The market likely prices Schneider based on freight cycle dynamics and execution against efficiency targets. Current metrics suggest moderate valuation multiples, with investors weighing near-term cyclical headwinds against long-term operational strengths. The stock’s performance may reflect expectations of margin recovery and free cash flow stability.

Strategic Advantages And Outlook

Schneider’s integrated service portfolio, technology investments, and scale provide strategic advantages in a competitive sector. The outlook depends on freight demand recovery, cost management, and sustainability initiatives. The company is well-positioned to capitalize on supply chain digitization and evolving customer needs, though macroeconomic uncertainty remains a key monitorable.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount