Freightways Group Limited

NZSE:FRW Stock Report

Market Cap: NZ$1.9b

Freightways Group Valuation

Is FRW undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of FRW when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: FRW (NZ$10.4) is trading below our estimate of fair value (NZ$15.57)

Significantly Below Fair Value: FRW is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for FRW?

Key metric: As FRW is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for FRW. This is calculated by dividing FRW's market cap by their current earnings.
What is FRW's PE Ratio?
PE Ratio26.3x
EarningsNZ$70.76m
Market CapNZ$1.86b

Price to Earnings Ratio vs Peers

How does FRW's PE Ratio compare to its peers?

The above table shows the PE ratio for FRW vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average29.9x
MFT Mainfreight
36.2x17.0%NZ$7.2b
AIR Air New Zealand
13.3x20.0%NZ$1.9b
POT Port of Tauranga
49.7x11.6%NZ$4.5b
NPH Napier Port Holdings
20.4x12.8%NZ$506.6m
FRW Freightways Group
26.3x10.2%NZ$1.9b

Price-To-Earnings vs Peers: FRW is good value based on its Price-To-Earnings Ratio (26.3x) compared to the peer average (29.9x).

Price to Earnings Ratio vs Industry

How does FRW's PE Ratio compare vs other companies in the Global Logistics Industry?

2 CompaniesPrice / EarningsEstimated GrowthMarket Cap
FRW 26.3xIndustry Avg. 16.8xNo. of Companies33PE01224364860+
2 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: FRW is expensive based on its Price-To-Earnings Ratio (26.3x) compared to the Global Logistics industry average (16.8x).

Price to Earnings Ratio vs Fair Ratio

What is FRW's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

FRW PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio26.3x
Fair PE Ratio20x

Price-To-Earnings vs Fair Ratio: FRW is expensive based on its Price-To-Earnings Ratio (26.3x) compared to the estimated Fair Price-To-Earnings Ratio (20x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst FRW forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentNZ$10.40
NZ$10.13
-2.6%
5.0%NZ$10.75NZ$9.56n/a4
Dec ’25NZ$10.30
NZ$10.13
-1.6%
5.0%NZ$10.75NZ$9.56n/a4
Nov ’25NZ$10.50
NZ$10.13
-3.5%
5.0%NZ$10.75NZ$9.56n/a4
Oct ’25NZ$9.06
NZ$9.90
+9.3%
3.1%NZ$10.35NZ$9.56n/a4
Sep ’25NZ$9.50
NZ$9.90
+4.2%
3.1%NZ$10.35NZ$9.56n/a4
Aug ’25NZ$9.04
NZ$9.12
+0.8%
2.9%NZ$9.48NZ$8.83n/a4
Jul ’25NZ$7.82
NZ$9.12
+16.6%
2.9%NZ$9.48NZ$8.83n/a4
Jun ’25NZ$7.99
NZ$9.19
+15.0%
3.6%NZ$9.55NZ$8.83n/a4
May ’25NZ$8.50
NZ$9.19
+8.1%
3.6%NZ$9.55NZ$8.83n/a4
Apr ’25NZ$8.85
NZ$9.19
+3.8%
3.6%NZ$9.55NZ$8.83n/a4
Mar ’25NZ$8.49
NZ$9.19
+8.2%
3.6%NZ$9.55NZ$8.83n/a4
Feb ’25NZ$8.28
NZ$8.80
+6.2%
5.2%NZ$9.50NZ$8.25n/a4
Jan ’25NZ$8.50
NZ$8.65
+1.7%
5.9%NZ$9.50NZ$8.24n/a4
Dec ’24NZ$8.21
NZ$8.65
+5.3%
5.9%NZ$9.50NZ$8.24NZ$10.304
Nov ’24NZ$7.85
NZ$8.65
+10.2%
5.9%NZ$9.50NZ$8.24NZ$10.504
Oct ’24NZ$8.16
NZ$9.14
+12.0%
5.0%NZ$9.60NZ$8.46NZ$9.064
Sep ’24NZ$8.55
NZ$9.14
+6.9%
5.0%NZ$9.60NZ$8.46NZ$9.504
Aug ’24NZ$8.70
NZ$10.08
+15.8%
3.1%NZ$10.48NZ$9.67NZ$9.044
Jul ’24NZ$8.32
NZ$10.08
+21.1%
3.1%NZ$10.48NZ$9.67NZ$7.824
Jun ’24NZ$9.00
NZ$10.28
+14.3%
4.3%NZ$10.70NZ$9.67NZ$7.993
May ’24NZ$9.28
NZ$10.28
+10.8%
4.3%NZ$10.70NZ$9.67NZ$8.503
Apr ’24NZ$9.45
NZ$10.30
+9.0%
4.0%NZ$10.80NZ$9.67NZ$8.854
Mar ’24NZ$9.70
NZ$10.59
+9.1%
4.3%NZ$11.30NZ$10.13NZ$8.494
Feb ’24NZ$9.50
NZ$10.88
+14.6%
6.1%NZ$11.75NZ$10.13NZ$8.284
Jan ’24NZ$9.66
NZ$10.88
+12.7%
6.1%NZ$11.75NZ$10.13NZ$8.504
Dec ’23NZ$9.92
NZ$10.88
+9.7%
6.1%NZ$11.75NZ$10.13NZ$8.214

Analyst Forecast: Target price is lower than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/21 01:34
End of Day Share Price 2024/12/20 00:00
Earnings2024/06/30
Annual Earnings2024/06/30

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Freightways Group Limited is covered by 12 analysts. 4 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Philip CampbellCitigroup Inc
Andrew SteeleCredit Suisse
Geoff ZameDeutsche Bank