/
DCF Valuation
Base-case fair value
$400.14
Intrinsic $533.53 · 25% MOS
Current price: $267.24
Base-case summary
Our base-case DCF for Hunt J B Transport Services Inc (JBHT) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 30.2% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1.0B in trailing free cash flow, this produces an intrinsic value of $533.53 per share. A 25% safety margin gives a fair value of $400.14, suggesting the stock is currently 50% undervalued against the $267.24 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$1.0B
Cash & equivalents
$5M
Total debt
$1.3B
Shares outstanding
95M