JBHT
J B Hunt Transport Services Inc
Price:  
203.33 
USD
Volume:  
705,213.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JBHT Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of J B Hunt Transport Services Inc (JBHT) is 199.11 USD. This JBHT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 203.33 USD, the upside of J B Hunt Transport Services Inc is %.

The range of the Intrinsic Value is 144.98 - 317.70 USD

203.33 USD
Stock Price
199.11 USD
Intrinsic Value
Intrinsic Value Details

JBHT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 144.98 - 317.70 199.11 -2.1%
DCF (Growth 10y) 179.97 - 372.93 241.05 18.6%
DCF (EBITDA 5y) 211.87 - 312.78 265.31 30.5%
DCF (EBITDA 10y) 237.56 - 366.83 301.42 48.2%
Fair Value 79.33 - 79.33 79.33 -60.99%
P/E 166.96 - 190.11 177.35 -12.8%
EV/EBITDA 118.32 - 206.42 174.72 -14.1%
EPV 76.62 - 107.74 92.18 -54.7%
DDM - Stable 53.90 - 148.14 101.02 -50.3%
DDM - Multi 121.26 - 259.15 165.25 -18.7%

JBHT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 21,003.99
Beta 1.33
Outstanding shares (mil) 103.30
Enterprise Value (mil) 22,526.71
Market risk premium 4.60%
Cost of Equity 9.72%
Cost of Debt 4.36%
WACC 9.27%