HTLD
Heartland Express Inc
Price:  
8.78 
USD
Volume:  
390,083.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HTLD Intrinsic Value

-46.30 %
Upside

What is the intrinsic value of HTLD?

As of 2025-06-24, the Intrinsic Value of Heartland Express Inc (HTLD) is 4.72 USD. This HTLD valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 8.78 USD, the upside of Heartland Express Inc is -46.30%.

The range of the Intrinsic Value is 4.09 - 5.26 USD

Is HTLD undervalued or overvalued?

Based on its market price of 8.78 USD and our intrinsic valuation, Heartland Express Inc (HTLD) is overvalued by 46.30%.

8.78 USD
Stock Price
4.72 USD
Intrinsic Value
Intrinsic Value Details

HTLD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (26.82) - (10.60) (14.52) -265.4%
DCF (Growth 10y) (8.56) - (18.09) (10.89) -224.0%
DCF (EBITDA 5y) 4.09 - 5.26 4.72 -46.3%
DCF (EBITDA 10y) 1.67 - 3.20 2.44 -72.2%
Fair Value -1.81 - -1.81 -1.81 -120.65%
P/E (3.59) - (5.43) (3.90) -144.4%
EV/EBITDA 8.28 - 10.97 9.40 7.0%
EPV 22.34 - 28.99 25.66 192.3%
DDM - Stable (3.82) - (14.50) (9.16) -204.3%
DDM - Multi (3.60) - (10.75) (5.41) -161.7%

HTLD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 689.67
Beta 0.83
Outstanding shares (mil) 78.55
Enterprise Value (mil) 865.38
Market risk premium 4.60%
Cost of Equity 8.44%
Cost of Debt 7.00%
WACC 7.71%