JBHT J.B. Hunt
fair · 68
Owner-earnings value$114.95
Price$275.45
Margin of safety
-58.3%
Quality gate · 68/100
Median ROIC13.2%
Gross margin13.2%
Net debt / EBITDA0.9x
FCF conversion59%
Share count / yr-3.0%
Profitable years4/4
Moat & management
Owner-earnings inputs
| Owner earnings (TTM) | 897.28M |
| Owner-earnings yield | 3.5% |
| Free-cash-flow yield | 4.3% |
| Growth used (normalized) | 0.0% |
| Market-implied growth (reverse DCF) | 22.1% |
| Terminal growth | 3.0% |
| Discount rate (hurdle) | 10.6% |
Projected owner earnings
| Yr | Owner earnings | Growth | PV |
|---|---|---|---|
| 1 | 897.28M | 0.0% | 811.47M |
| 2 | 900.27M | 0.3% | 736.32M |
| 3 | 906.28M | 0.7% | 670.34M |
| 4 | 915.34M | 1.0% | 612.30M |
| 5 | 927.54M | 1.3% | 561.12M |
| 6 | 943.00M | 1.7% | 515.92M |
| 7 | 961.86M | 2.0% | 475.91M |
| 8 | 984.31M | 2.3% | 440.44M |
| 9 | 1.01B | 2.7% | 408.94M |
| 10 | 1.04B | 3.0% | 380.93M |
Recent news
score · 8 articles
- J.B. Hunt Sees Freight Recovery, Intermodal Pricing Upside Into 2027
- JB Hunt (JBHT) Down 5.4% Since Last Earnings Report: Can It Rebound?
- Should Investors Buy Landstar Stock Post Latest Dividend Hike?
- J.B. Hunt’s ‘summer of many minibids’
- Is Heartland Express (HTLD) Stock Outpacing Its Transportation Peers This Year?
- J.B. Hunt Transport Services (JBHT), Why Is It Drawing Fresh Attention Now?
- J.B. Hunt (JBHT) Stock Trades Reasonable On Cash Flow But Rich On Earnings
- J.B. Hunt celebrates 65 years, rings Nasdaq opening bell
⚠ maintenance capex ≈ min(capex, D&A), capped at FCF · Price pays for ~22%/yr owner-earnings growth over 10y (reverse DCF); model credits 0%.