investorscraft@gmail.com

Intrinsic ValueUniversal Logistics Holdings, Inc. (ULH)

Previous Close$16.01
Intrinsic Value
Upside potential
Previous Close
$16.01

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

Universal Logistics Holdings, Inc. operates as a leading asset-light provider of customized transportation and logistics solutions across North America. The company serves diverse industries, including automotive, manufacturing, and retail, through its four core segments: truckload, brokerage, intermodal, and dedicated services. Its asset-light model allows flexibility in scaling operations while minimizing capital intensity, positioning ULH as a nimble competitor in the fragmented logistics sector. The company differentiates itself through technology-driven efficiency, such as real-time freight tracking and predictive analytics, enhancing customer retention and operational margins. ULH’s strategic focus on high-growth verticals, like e-commerce fulfillment and just-in-time automotive logistics, strengthens its market position amid rising demand for supply chain resilience. While it faces competition from larger players like XPO and J.B. Hunt, ULH’s regional expertise and tailored solutions carve a niche in mid-market clients seeking reliability and cost efficiency.

Revenue Profitability And Efficiency

In FY 2024, ULH reported revenue of $1.85 billion, with net income of $129.9 million, reflecting a net margin of approximately 7.0%. Diluted EPS stood at $4.93, supported by disciplined cost management. Operating cash flow of $112.4 million was offset by significant capital expenditures ($251.6 million), likely tied to fleet modernization or technology investments. The asset-light model contributes to variable cost structures, aiding margin stability during demand fluctuations.

Earnings Power And Capital Efficiency

ULH’s earnings power is underscored by its ability to generate consistent operating cash flow despite cyclical industry pressures. The company’s capital efficiency metrics, such as ROIC, are not disclosed, but its asset-light approach suggests lower fixed-asset turnover than traditional carriers. Investments in automation and brokerage platforms may enhance scalability, though high capex in FY 2024 could pressure near-term free cash flow.

Balance Sheet And Financial Health

ULH maintains a leveraged balance sheet, with total debt of $838.4 million against cash reserves of $19.4 million, indicating reliance on debt financing. The debt-to-equity ratio is not provided, but the elevated debt load warrants monitoring, especially amid rising interest rates. Liquidity appears manageable, with operating cash flow covering interest obligations, but refinancing risks persist in a tightening credit environment.

Growth Trends And Dividend Policy

Revenue growth trends are not specified, but ULH’s focus on high-demand logistics segments suggests alignment with broader e-commerce and industrial tailwinds. The company paid a dividend of $0.42 per share, yielding approximately 1.1% (assuming a $38 share price), signaling a modest but stable return of capital. Shareholder returns may prioritize reinvestment over aggressive dividend hikes, given capex needs.

Valuation And Market Expectations

At a diluted EPS of $4.93, ULH trades at a P/E of ~7.7x (assuming a $38 share price), below the sector median, reflecting market skepticism about cyclical risks or leverage. The valuation discounts potential margin expansion from operational efficiencies, suggesting upside if execution improves. Analyst consensus data is unavailable to gauge forward earnings expectations.

Strategic Advantages And Outlook

ULH’s strategic advantages lie in its asset-light flexibility and technology integration, which bolster resilience during freight market downturns. Near-term challenges include debt servicing and fuel cost volatility, but long-term opportunities exist in automation and cross-border logistics. The outlook hinges on execution in balancing growth investments with leverage reduction, while capitalizing on secular supply chain trends.

Sources

Company 10-K (CIK: 0001308208), press releases

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