MRTN
Marten Transport Ltd
Price:  
19.40 
USD
Volume:  
456,440.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRTN Intrinsic Value

52.40 %
Upside

As of 2024-02-23, the Intrinsic Value of Marten Transport Ltd (MRTN) is 29.57 USD. This MRTN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.40 USD, the upside of Marten Transport Ltd is 52.40%.

The range of the Intrinsic Value is 23.35 - 41.33 USD

19.40 USD
Stock Price
29.57 USD
Intrinsic Value
Intrinsic Value Details

MRTN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 23.35 - 41.33 29.57 52.4%
DCF (Growth 10y) 30.04 - 50.50 37.17 91.6%
DCF (EBITDA 5y) 28.01 - 31.05 29.92 54.2%
DCF (EBITDA 10y) 31.45 - 35.97 33.99 75.2%
Fair Value 7.78 - 7.78 7.78 -59.88%
P/E 9.04 - 20.48 12.81 -34.0%
EV/EBITDA 15.10 - 21.92 17.98 -7.3%
EPV 17.63 - 21.01 19.32 -0.4%
DDM - Stable 6.29 - 13.82 10.06 -48.2%
DDM - Multi 14.14 - 23.79 17.71 -8.7%

MRTN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,577.41
Beta 1.11
Outstanding shares (mil) 81.31
Enterprise Value (mil) 1,509.31
Market risk premium 4.60%
Cost of Equity 11.06%
Cost of Debt 5.00%
WACC 7.45%