As of 2025-11-02, the Intrinsic Value of Marten Transport Ltd (MRTN) is 12.68 USD. This MRTN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.25 USD, the upside of Marten Transport Ltd is 23.70%.
The range of the Intrinsic Value is 11.02 - 15.04 USD
Based on its market price of 10.25 USD and our intrinsic valuation, Marten Transport Ltd (MRTN) is undervalued by 23.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.02 - 15.04 | 12.68 | 23.7% |
| DCF (Growth 10y) | 12.85 - 17.15 | 14.63 | 42.8% |
| DCF (EBITDA 5y) | 17.88 - 20.45 | 19.36 | 88.9% |
| DCF (EBITDA 10y) | 18.32 - 21.50 | 20.04 | 95.5% |
| Fair Value | 1.28 - 1.28 | 1.28 | -87.49% |
| P/E | 3.08 - 8.33 | 5.53 | -46.0% |
| EV/EBITDA | 9.43 - 20.71 | 13.50 | 31.7% |
| EPV | 13.23 - 15.47 | 14.35 | 40.0% |
| DDM - Stable | 1.59 - 2.91 | 2.25 | -78.0% |
| DDM - Multi | 6.92 - 9.56 | 8.01 | -21.8% |
| Market Cap (mil) | 835.58 |
| Beta | 0.83 |
| Outstanding shares (mil) | 81.52 |
| Enterprise Value (mil) | 800.53 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.61% |
| Cost of Debt | 5.00% |
| WACC | 7.18% |