As of 2024-12-14, the Intrinsic Value of J B Hunt Transport Services Inc (JBHT) is
196.47 USD. This JBHT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 179.79 USD, the upside of J B Hunt Transport Services Inc is
9.30%.
The range of the Intrinsic Value is 146.42 - 300.17 USD
196.47 USD
Intrinsic Value
JBHT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
146.42 - 300.17 |
196.47 |
9.3% |
| DCF (Growth 10y) |
173.50 - 333.13 |
225.95 |
25.7% |
| DCF (EBITDA 5y) |
215.28 - 313.07 |
278.07 |
54.7% |
| DCF (EBITDA 10y) |
230.76 - 345.62 |
297.57 |
65.5% |
| Fair Value |
62.76 - 62.76 |
62.76 |
-65.09% |
| P/E |
167.02 - 184.54 |
174.44 |
-3.0% |
| EV/EBITDA |
117.01 - 186.63 |
166.06 |
-7.6% |
| EPV |
80.81 - 108.43 |
94.62 |
-47.4% |
| DDM - Stable |
43.49 - 112.54 |
78.02 |
-56.6% |
| DDM - Multi |
117.60 - 230.90 |
155.26 |
-13.6% |
JBHT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
18,336.78 |
| Beta |
1.12 |
| Outstanding shares (mil) |
101.99 |
| Enterprise Value (mil) |
19,749.08 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.72% |
| Cost of Debt |
4.33% |
| WACC |
9.21% |