HUBG
Hub Group Inc
Price:  
33.43 
USD
Volume:  
675,454.00
United States | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HUBG Intrinsic Value

-14.60 %
Upside

What is the intrinsic value of HUBG?

As of 2025-07-01, the Intrinsic Value of Hub Group Inc (HUBG) is 28.54 USD. This HUBG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.43 USD, the upside of Hub Group Inc is -14.60%.

The range of the Intrinsic Value is 16.01 - 97.52 USD

Is HUBG undervalued or overvalued?

Based on its market price of 33.43 USD and our intrinsic valuation, Hub Group Inc (HUBG) is overvalued by 14.60%.

33.43 USD
Stock Price
28.54 USD
Intrinsic Value
Intrinsic Value Details

HUBG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 16.01 - 97.52 28.54 -14.6%
DCF (Growth 10y) 18.06 - 99.44 30.70 -8.2%
DCF (EBITDA 5y) 15.52 - 23.17 18.61 -44.3%
DCF (EBITDA 10y) 16.41 - 25.63 20.15 -39.7%
Fair Value 40.31 - 40.31 40.31 20.58%
P/E 26.64 - 36.95 30.84 -7.8%
EV/EBITDA 26.37 - 40.90 33.32 -0.3%
EPV 92.65 - 137.81 115.23 244.7%
DDM - Stable 17.77 - 104.11 60.94 82.3%
DDM - Multi 18.06 - 80.86 29.37 -12.1%

HUBG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,047.25
Beta 1.09
Outstanding shares (mil) 61.24
Enterprise Value (mil) 2,187.48
Market risk premium 4.60%
Cost of Equity 8.07%
Cost of Debt 4.28%
WACC 7.53%