MRTN
Marten Transport Ltd
Price:  
13.48 
USD
Volume:  
504,229.00
United States | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MRTN Intrinsic Value

11.30 %
Upside

What is the intrinsic value of MRTN?

As of 2025-07-15, the Intrinsic Value of Marten Transport Ltd (MRTN) is 15.01 USD. This MRTN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.48 USD, the upside of Marten Transport Ltd is 11.30%.

The range of the Intrinsic Value is 11.92 - 20.87 USD

Is MRTN undervalued or overvalued?

Based on its market price of 13.48 USD and our intrinsic valuation, Marten Transport Ltd (MRTN) is undervalued by 11.30%.

13.48 USD
Stock Price
15.01 USD
Intrinsic Value
Intrinsic Value Details

MRTN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.92 - 20.87 15.01 11.3%
DCF (Growth 10y) 13.30 - 21.84 16.26 20.6%
DCF (EBITDA 5y) 19.22 - 20.83 20.23 50.1%
DCF (EBITDA 10y) 19.01 - 21.38 20.34 50.9%
Fair Value 1.33 - 1.33 1.33 -90.16%
P/E 2.90 - 8.48 5.60 -58.5%
EV/EBITDA 10.72 - 21.53 14.96 11.0%
EPV 13.33 - 15.69 14.51 7.6%
DDM - Stable 1.73 - 3.79 2.76 -79.5%
DDM - Multi 6.95 - 11.11 8.50 -37.0%

MRTN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,098.49
Beta 0.75
Outstanding shares (mil) 81.49
Enterprise Value (mil) 1,058.58
Market risk premium 4.60%
Cost of Equity 10.52%
Cost of Debt 5.00%
WACC 7.14%