Forward Air Corporation

Forward Air Corporation

FWRDยทNASDAQ

$9.67

-5.2%
IndustrialsIntegrated Freight & Logistics

Forward Air Corporation, together with its subsidiaries, operates as an asset-light freight and logistics company in the United States and Canada. It operates in two segments, Expedited Freight and Intermodal. The Expedited Freight segment provides expedited regional, inter-regional, and national less-than-truckload services; local pick-up and delivery services; and other services, which include final mile, truckload, shipment consolidation and deconsolidation, warehousing, customs brokerage, and other handling. This segment also offers expedited truckload brokerage, dedicated fleet, and high security and temperature-controlled logistics services. The Intermodal segment provides intermodal container drayage services; and contract, and container freight station warehouse and handling services. It serves freight forwarders, third-party logistics companies, integrated air cargo carriers and passenger, passenger and cargo airlines, steamship lines, and retailers. Forward Air Corporation was founded in 1981 and is headquartered in Greeneville, Tennessee.

At a Glance

Live Snapshot
Market Cap$305.81M
EPS-3.4800
P/E Ratio-2.78
Earnings Date07/23/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

Medium confidence

Valuation multiple is compressed (P/E -2.8).

Valuation inputs: P/E -2.8, earnings yield N/A, momentum -5.2%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE -95.1%, ROIC +1.4%).

Profitability stack: net margin -4.3%, ROE -95.1%, ROIC +1.4%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +94.1%, momentum -5.2%, net margin -4.3%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

fwrd

Forward Air Corporation Market vs Earnings Trajectory

FWRD ยท NASDAQ

Loading price and EPS data...

Forward Air Corporation

Forward Air Corporation Fair Value Envelope

FWRD ยท NASDAQ

Our analysis suggests that FWRD has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $9.67, this represents a potential HIDDEN relative to our calculated worth for Forward Air Corporation.

Intrinsic Value
Current Price: $9.67
3Y-148.0%
5Y-509.0%
10Y-482.0%
3Y+49.0%
5Y+97.0%
10Y+154.0%
3Y-156.0%
5Y-554.0%
10Y-490.0%
3Y-83.0%
5Y-48.0%
10Y-66.0%
3Y-93.0%
5Y-76.0%
10Y-83.0%
3Y+127.0%
5Y+162.0%
10Y+328.0%
Forward Air Corporation

Forward Air Corporation Profit Bridge

FWRD ยท NASDAQ
Revenue2.50B
Cost of Goods Sold (1.98B)
Gross Profit510.94M
Operating Expenses (474.51M)
Operating Income36.42M
Interest Expense (180.75M)
Other Income/Expense-183.62M
Pretax Income-147.20M
Income Tax (-5.47M)
Net Income-107.80M
Net Income
-107.80M

Profitability Analysis

Gross Margin

20.5%

Moderate margins typical of competitive industries. Monitor for pricing pressure or rising costs.

Operating Margin

1.5%

Minimal operating profit suggests high operating costs or pricing challenges. Scalability is concerning.

Net Profit Margin

-4.3%

Net losses indicate the company is burning cash. Sustainability depends on path to profitability.

Profitability Insight

Non-operating losses: Core business is profitable but other expenses (interest, taxes, one-time items) are driving net losses. Review capital structure and non-operating items.

20.48%
Gross Profit Margin
49%
3Y-30.0%
5Y+13.0%
10Y-7.0%
1.46%
Operating Profit Margin
-103%
3Y-90.0%
5Y-75.0%
10Y-76.0%
-4.32%
Net Profit Margin
-87%
3Y-138.0%
5Y-331.0%
10Y-253.0%
-95.11%
Return on Equity
-77%
3Y-448.0%
5Y-2293.0%
10Y-1815.0%
-3.93%
Return on Assets
-87%
3Y-125.0%
5Y-273.0%
10Y-191.0%
1.44%
Return on Invested Capital
-104%
3Y-91.0%
5Y-76.0%
10Y-70.0%
FWRD

Forward Air Corporation Cash Conversion Engine

FWRD ยท NASDAQ
Net Income-107.80M
Depreciation & Amortization152.64M
Stock-Based Compensation13.43M
Change in Working Capital-3.53M
Others589.00K
Capital Expenditures-29.12M
Free Cash Flow15.27M

Cash Flow Quality Analysis

FCF Conversion Rate

-14.2%

Negative free cash flow despite positive earnings raises concerns about cash generation ability or heavy capital requirements.

CapEx Intensity

65.6%

Very high capital intensity consumes most operating cash flow. Limited flexibility for dividends or debt reduction.

FCF Growth Trend

+113.6%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

-$3.53M

Moderate working capital outflow. Typical for growing businesses, but ensure it's supporting revenue growth, not inefficiency.

Cash Flow Quality Insight

Capital-intensive growth: Heavy reinvestment limits current cash available but may drive future returns. Assess whether CapEx supports compelling growth opportunities with adequate ROI.

fwrd

Forward Air Corporation Funding & Solvency Profile

FWRD ยท NASDAQ
Cash & Cash Equivalents141.02M
Net Receivables333.78M
Inventory0.00
Other Current Assets67.56M
Total Current Assets542 M
Property, Plant & Equipment689.36M
Goodwill & Intangible Assets1.41B
Long-Term Investments0.00
Other Non-Current Assets57.43M
Total Non-Current Assets747 M
Total Assets
2.70B

Financial Health Analysis

Current Ratio

1.23x

Acceptable liquidity, but monitor closely. Current assets just barely cover current liabilities.

Debt-to-Equity Ratio

32.28x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

100 M

Positive working capital, but relatively tight. The company should monitor cash flow carefully.

Asset Composition

20% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

fwrd

Forward Air Corporation Street Expectations Map

FWRD ยท NASDAQ

Wall Street analysts project that FWRD stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 17.50, with estimates ranging from a low of 17.00 to a high of 18.00.

Lowest Target
17.00
75.80%
Consensus Target
17.50
80.97%
Highest Target
18.00
86.14%

The consensus 1-year price target stands at 17.50, with estimates ranging from a low of 17.00 to a high of 18.00.

Analyst Consensus Analysis

Upside Potential

+81.0%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

5.7% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Analyst Conviction

Very High

Strong buy conviction: High upside with tight consensus suggests compelling investment opportunity backed by analyst confidence.

Market Sentiment Insight

Rare opportunity: Exceptional upside potential with strong analyst consensus creates a compelling setup. The combination of significant price target premium and tight agreement suggests high-conviction undervaluation that may attract institutional capital.

fwrd

Forward Air Corporation Insider Positioning

FWRD ยท NASDAQ

During the last 12 months, insiders have purchased $189K worth of FWRD shares, with no selling activity reported.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

10.0K

188.60K

Sold

0

0.00

Net Activity

+189K

+$189K

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

1
CCVL

Cetus Capital Vi, L.P.

10 Percent Owner

10.0K sharesโ€ข1 transactions

$189K

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Bullish

Strong bullish signal with $189K net buying. Insiders are aggressively accumulating shares, suggesting significant confidence in future prospects.

Buy/Sell Ratio

โˆž:1

Perfect buy/sell ratio. Only buying activity with zero sellingโ€”the most bullish possible insider signal.

Insider Participation

High Buying

1 insider buyers vs. 0 sellers. Broad-based buying across management team suggests widespread confidence.

Insider Activity Insight

Unanimous insider buying: Zero selling combined with active buying is rare and typically very bullish. Insiders appear to see significant upside with limited downside risk.

0.00%
Dividend Yield
3Y-100.0%
5Y-100.0%
10Y-100.0%
ย 

fwrd Dividend History

FWRD
10Y CAGR +9%
Latest $0.24
Annual $1.2
5 year growth trend
Last Period: +0%