JBHT · J.B. Hunt Transport Services, Inc.
$214.912026-05-17Sector: Industrials; Industry: Integrated Freight & Logistics; Sub-Industry: Cargo Ground Transportation
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$272
+26.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($149 · $332) Analysts Range ($150 · $245) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $12.2B | — | 8.6% | 23.9% | $796MM | −$612MM | $183MM | 8.7% | — | 19.3% | $4.1B | $7.97 | — |
| 2022.Q4 | $14.8B | 21.7% | 9.0% | 24.4% | $1.0B | −$1.1B | −$106MM | 9.4% | — | 22.2% | $5.0B | $10.15 | — |
| 2023.Q4 | $12.8B | -13.4% | 7.7% | 22.1% | $774MM | −$1.4B | −$648MM | 9.0% | — | 14.5% | $5.7B | $7.63 | — |
| 2024.Q4 | $12.1B | -5.8% | 6.9% | 24.8% | $625MM | $17MM | $642MM | 9.6% | — | 11.1% | $5.5B | $5.98 | — |
| 2025.Q4 | $12.0B | -0.7% | 7.2% | 24.7% | $652MM | $198MM | $850MM | 9.7% | — | 12.1% | $5.3B | $6.26 | 23.7 |
| italics below = DCF projection · 10yr Rev CAGR: 6.4% |
| 2026.Q4 | $12.4B | +3.4% | 7.2% | 24.2% | $677MM | −$210MM | $467MM | 9.4% | $427MM | 12.6% | $5.5B | $7.09 | 30.3 |
| 2027.Q4 | $13.3B | +6.8% | 7.2% | 23.7% | $728MM | −$414MM | $314MM | 9.3% | $262MM | 12.8% | $5.9B | $7.62 | 28.2 |
| 2028.Q4 | $13.9B | +5.1% | 7.2% | 23.3% | $770MM | −$314MM | $456MM | 9.3% | $349MM | 12.7% | $6.2B | $8.06 | 26.7 |
| 2029.Q4 | $15.3B | +9.8% | 7.2% | 22.8% | $850MM | −$201MM | $649MM | 9.2% | $455MM | 13.5% | $6.4B | $8.90 | 24.1 |
| 2030.Q4 | $16.7B | +8.9% | 7.2% | 22.3% | $931MM | −$221MM | $711MM | 9.1% | $456MM | 14.3% | $6.6B | $9.75 | 22.0 |
|
| Term. Yr+ | $23.2B | 4.1% | 15.3% | 20.0% | $2.8B | −$495MM | $2.4B | 8.6% | $22.0B | 23.6% | — | — | — |
Active scenario IV: $272 (+26.5% vs market)