HUBG
Hub Group Inc
Price:  
43.15 
USD
Volume:  
585,505.00
United States | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HUBG Intrinsic Value

-49.30 %
Upside

As of 2025-02-19, the Intrinsic Value of Hub Group Inc (HUBG) is 21.86 USD. This HUBG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.15 USD, the upside of Hub Group Inc is -49.30%.

The range of the Intrinsic Value is 11.54 - 73.50 USD

43.15 USD
Stock Price
21.86 USD
Intrinsic Value
Intrinsic Value Details

HUBG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.54 - 73.50 21.86 -49.3%
DCF (Growth 10y) 19.53 - 108.58 34.46 -20.1%
DCF (EBITDA 5y) 22.08 - 31.24 27.60 -36.0%
DCF (EBITDA 10y) 22.79 - 34.97 29.35 -32.0%
Fair Value 40.34 - 40.34 40.34 -6.52%
P/E 29.25 - 43.08 36.44 -15.5%
EV/EBITDA 32.79 - 46.67 39.44 -8.6%
EPV 91.89 - 134.64 113.27 162.5%
DDM - Stable 17.74 - 101.06 59.40 37.7%
DDM - Multi 20.84 - 91.00 33.77 -21.7%

HUBG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,645.96
Beta 1.14
Outstanding shares (mil) 61.32
Enterprise Value (mil) 2,813.07
Market risk premium 4.60%
Cost of Equity 8.10%
Cost of Debt 5.00%
WACC 7.60%