JBHT J.B. Hunt
Intrinsic value$57.73
Price (at call)$279.71
Margin of safety
-79.4%
vs market (rating basis)
-44.5%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | -6.8% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 7.6% |
| Years to target margin | 5 |
| Sales-to-capital | 2.52 |
| Beta | 1.30 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 10.2% |
| Terminal WACC | 9.0% |
Valuation bridge
| PV of explicit FCFF | 3.57B |
| PV of terminal value | 3.30B |
| Equity value | 5.42B |
| ÷ shares → per share | $57.73 |
News
neutral -0.10 · 8 articles
- J.B. Hunt Sees Freight Recovery, Intermodal Pricing Upside Into 2027
- JB Hunt (JBHT) Down 5.4% Since Last Earnings Report: Can It Rebound?
- Should Investors Buy Landstar Stock Post Latest Dividend Hike?
- J.B. Hunt’s ‘summer of many minibids’
- Is Heartland Express (HTLD) Stock Outpacing Its Transportation Peers This Year?
- J.B. Hunt Transport Services (JBHT), Why Is It Drawing Fresh Attention Now?
- J.B. Hunt (JBHT) Stock Trades Reasonable On Cash Flow But Rich On Earnings
- J.B. Hunt celebrates 65 years, rings Nasdaq opening bell
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 11.84B | -6.8% | 7.6% | 674.10M | 0 | 674.10M | 611.58M |
| 2 | 11.17B | -5.6% | 7.6% | 636.08M | 0 | 636.08M | 523.56M |
| 3 | 10.67B | -4.5% | 7.6% | 607.46M | 0 | 607.46M | 453.64M |
| 4 | 10.31B | -3.4% | 7.6% | 587.08M | 0 | 587.08M | 397.76M |
| 5 | 10.08B | -2.2% | 7.6% | 574.08M | 0 | 574.08M | 352.88M |
| 6 | 9.98B | -1.1% | 7.6% | 567.94M | 0 | 567.94M | 316.73M |
| 7 | 9.98B | 0.1% | 7.6% | 568.35M | 2.85M | 565.50M | 286.12M |
| 8 | 10.10B | 1.2% | 7.6% | 575.25M | 48.04M | 527.21M | 242.01M |
| 9 | 10.34B | 2.4% | 7.6% | 588.81M | 94.36M | 494.45M | 205.92M |
| 10 | 10.70B | 3.5% | 7.6% | 609.42M | 143.40M | 466.02M | 176.08M |