$23.17
Above FV▼ -32.2% against the close used
Model range $0.97 – $34.13
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$0.97Fair value$23.17Bull$34.13
FairClose
52-week traded range
52W low $20.2552W high $38.76
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Schneider National closed at $34.15, 47.4% above the consensus fair value of $23.17 drawn from 9 valuation models.
Financial DNA score 37/100 — Average. P/E of 57.9x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$30.46
-10.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
$15.21
-55.5%
√(22.5 × EPS × BVPS)
EPS=0.59, BVPS=17.42 · outside Graham range (P/E 57.9, P/B 2) — asset-light, treat as a rough floor
P/E Fair Value
$11.80
-65.4%
EPS × 20x (sector P/E)
EPS=0.59, Sector P/E=20x
Peter Lynch (PEG)
$2.50
-92.7%
EPS × Growth% (PEG = 1 is fair)
EPS=0.59, g=4.2%
EV/EBITDA
$34.13
-0.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=618.9M
Dividend Discount (DDM)
$4.83
-85.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.38, r=10%, g=2%
Book Value (P/B)
$0.97
-97.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=17.42, ROE=3.4%, g=3%, r=10%
Reverse DCF
$34.15
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 21.5% | Historical: -4.2%
Margin of Safety
$14.37
-57.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=19.16, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.