HTLD
Heartland Express Inc
Price:  
12.42 
USD
Volume:  
156,938.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HTLD Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Heartland Express Inc (HTLD) is 9.66 USD. This HTLD valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 12.42 USD, the upside of Heartland Express Inc is %.

The range of the Intrinsic Value is 8.25 - 11.09 USD

12.42 USD
Stock Price
9.66 USD
Intrinsic Value
Intrinsic Value Details

HTLD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (7.12) - (5.91) (6.30) -150.7%
DCF (Growth 10y) (4.75) - (4.27) (4.60) -137.1%
DCF (EBITDA 5y) 8.25 - 11.09 9.66 -22.3%
DCF (EBITDA 10y) 5.81 - 9.63 7.62 -38.6%
Fair Value 0.94 - 0.94 0.94 -92.46%
P/E 2.05 - 4.23 3.28 -73.6%
EV/EBITDA 11.01 - 12.33 11.92 -4.0%
EPV 10.70 - 14.51 12.61 1.5%
DDM - Stable 1.95 - 12.97 7.46 -39.9%
DDM - Multi 2.29 - 11.41 3.77 -69.6%

HTLD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 981.68
Beta 1.04
Outstanding shares (mil) 79.04
Enterprise Value (mil) 1,253.55
Market risk premium 4.60%
Cost of Equity 8.00%
Cost of Debt 19.88%
WACC 10.03%