MRTN
Marten Transport Ltd
Price:  
14.95 
USD
Volume:  
394,761.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRTN Intrinsic Value

18.90 %
Upside

As of 2025-02-13, the Intrinsic Value of Marten Transport Ltd (MRTN) is 17.78 USD. This MRTN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.95 USD, the upside of Marten Transport Ltd is 18.90%.

The range of the Intrinsic Value is 12.55 - 32.18 USD

14.95 USD
Stock Price
17.78 USD
Intrinsic Value
Intrinsic Value Details

MRTN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 12.55 - 32.18 17.78 18.9%
DCF (Growth 10y) 15.83 - 38.28 21.84 46.1%
DCF (EBITDA 5y) 17.66 - 21.41 19.59 31.1%
DCF (EBITDA 10y) 19.10 - 23.88 21.48 43.7%
Fair Value 1.65 - 1.65 1.65 -88.95%
P/E 3.83 - 9.41 6.61 -55.8%
EV/EBITDA 10.16 - 20.65 14.21 -4.9%
EPV 13.72 - 16.64 15.18 1.5%
DDM - Stable 2.37 - 5.96 4.17 -72.1%
DDM - Multi 7.78 - 14.46 10.05 -32.8%

MRTN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,217.68
Beta 1.05
Outstanding shares (mil) 81.45
Enterprise Value (mil) 1,200.41
Market risk premium 4.60%
Cost of Equity 10.88%
Cost of Debt 4.48%
WACC 7.12%