JBHT · J.B. Hunt Transport Services, Inc.
$280.302026-07-21Sector: Industrials; Industry: Integrated Freight & Logistics; Sub-Industry: Cargo Ground Transportation
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$298
+6.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($180 · $-1555) Analysts Range ($180 · $320) 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 |
|---|
| 2024.Q1 | $12.8B | — | 7.7% | 22.7% | $768MM | −$1.1B | −$362MM | 9.7% | — | 14.0% | $5.5B | $7.65 | — |
| 2024.Q4 | $12.8B | 0.0% | 7.7% | 24.8% | $747MM | $17MM | $763MM | 9.6% | — | 13.6% | $5.5B | $7.65 | — |
| 2025.Q1 | $12.1B | -5.8% | 6.9% | 24.3% | $630MM | −$63MM | $566MM | 10.3% | — | 11.5% | $5.4B | $6.00 | — |
| 2025.Q4 | $12.1B | 0.0% | 6.9% | 24.7% | $626MM | $198MM | $824MM | 9.7% | — | 11.7% | $5.3B | $6.00 | — |
| 2026.Q1 | $12.1B | 0.4% | 7.4% | 24.4% | $675MM | $170MM | $845MM | 10.1% | — | 13.3% | $4.9B | $6.53 | 29.9 |
| italics below = DCF projection · 10yr Rev CAGR: 7.2% |
| 2027.Q1 | $13.2B | +8.9% | 7.2% | 24.0% | $723MM | −$210MM | $513MM | 9.8% | $467MM | 14.5% | $5.1B | $7.59 | 36.9 |
| 2028.Q1 | $14.2B | +7.4% | 7.2% | 23.5% | $781MM | −$230MM | $550MM | 9.7% | $457MM | 15.0% | $5.3B | $8.20 | 34.2 |
| 2029.Q1 | $15.3B | +7.9% | 7.2% | 23.1% | $847MM | −$335MM | $512MM | 9.6% | $388MM | 15.4% | $5.7B | $8.90 | 31.5 |
| 2030.Q1 | $17.0B | +11.3% | 7.2% | 22.7% | $948MM | $0MM | $948MM | 9.4% | $657MM | 16.7% | $5.7B | $9.96 | 28.1 |
| 2031.Q1 | $18.4B | +8.1% | 7.2% | 22.2% | $1.0B | $0MM | $1.0B | 9.3% | $654MM | 18.2% | $5.7B | $10.83 | 25.9 |
|
| Term. Yr+ | $25.3B | 4.1% | 15.3% | 20.0% | $3.1B | −$539MM | $2.6B | 8.6% | $23.5B | 23.6% | — | — | — |
Active scenario IV: $298 (+6.4% vs market)