As of 2024-12-13, the Intrinsic Value of Hub Group Inc (HUBG) is
48.68 USD. This HUBG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 49.93 USD, the upside of Hub Group Inc is
-2.50%.
The range of the Intrinsic Value is 31.32 - 112.31 USD
48.68 USD
Intrinsic Value
HUBG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
31.32 - 112.31 |
48.68 |
-2.5% |
| DCF (Growth 10y) |
32.47 - 106.13 |
48.41 |
-3.0% |
| DCF (EBITDA 5y) |
36.41 - 49.49 |
44.29 |
-11.3% |
| DCF (EBITDA 10y) |
36.27 - 52.04 |
44.80 |
-10.3% |
| Fair Value |
38.87 - 38.87 |
38.87 |
-22.14% |
| P/E |
36.41 - 46.71 |
41.27 |
-17.3% |
| EV/EBITDA |
36.22 - 48.84 |
43.42 |
-13.0% |
| EPV |
68.02 - 98.44 |
83.23 |
66.7% |
| DDM - Stable |
17.29 - 74.15 |
45.72 |
-8.4% |
| DDM - Multi |
27.85 - 91.53 |
42.54 |
-14.8% |
HUBG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,063.70 |
| Beta |
1.04 |
| Outstanding shares (mil) |
61.36 |
| Enterprise Value (mil) |
3,165.81 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.15% |
| Cost of Debt |
4.28% |
| WACC |
7.64% |