JBHT J.B. Hunt Transport Services, Inc.
Industrials
Price
$262.94
Intrinsic value
$99.51
Buy price
$79.61
Discount
-164.2%
DCF walkthrough
Near-term growth (g1)0.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $1,595,293,000.00
- Total debt
- $1,403,336,960.00
- Cash & STI
- $4,162,000.00
- Shares out.
- 94,944,000
Overvalued
Intrinsic value$99.51
Buy price (with MOS)$79.61
Current price$262.94
Discount to intrinsic value-164.2%
7-step quality scorecard
ROE quality
HIGH_CONSISTENT- Average ROE
- 18.8%
- Current ROE
- 16.8%
- Minimum ROE
- 14.2%
Debt quality
CONSERVATIVE- Debt / Equity
- 0.39x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 2.37x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(revenueCAGR,cfCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 12.9%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.