investorscraft@gmail.com

Intrinsic ValueJ.B. Hunt Transport Services, Inc. (0J71.L)

Previous Close£200.46
Intrinsic Value
Upside potential
Previous Close
£200.46

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

J.B. Hunt Transport Services, Inc. is a leading North American provider of surface transportation, delivery, and logistics services, operating across five distinct segments. The company’s Intermodal (JBI) segment leverages a vast fleet of company-owned trailing equipment and tractors to offer efficient freight solutions, while its Dedicated Contract Services (DCS) segment designs tailored supply chain solutions for diverse transportation networks. The Integrated Capacity Solutions (ICS) segment acts as a freight brokerage and logistics platform, offering multimodal marketplace services, while Final Mile Services (FMS) specializes in last-mile delivery. The Truckload (JBT) segment focuses on dry-van freight services. J.B. Hunt’s diversified model allows it to serve industries ranging from consumer goods to industrial products, positioning it as a key player in the competitive integrated freight and logistics sector. Its asset-heavy approach in intermodal and dedicated services provides stability, while its brokerage and final-mile segments offer scalability. The company’s strategic focus on technology and operational efficiency enhances its ability to adapt to fluctuating demand and supply chain disruptions, reinforcing its market leadership.

Revenue Profitability And Efficiency

J.B. Hunt reported revenue of $12.09 billion in the latest fiscal year, with net income of $570.9 million, reflecting a net margin of approximately 4.7%. The company generated $1.48 billion in operating cash flow, demonstrating strong cash conversion from operations. Capital expenditures were significant at $865.4 million, indicating ongoing investments in fleet maintenance and expansion to support growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at $5.56, supported by efficient asset utilization across its segments. J.B. Hunt’s capital efficiency is evident in its ability to manage a large fleet while maintaining profitability, though its beta of 1.33 suggests higher volatility compared to the broader market, reflecting the cyclical nature of the transportation industry.

Balance Sheet And Financial Health

J.B. Hunt’s balance sheet shows $47.0 million in cash and equivalents against total debt of $1.79 billion, indicating a leveraged but manageable position. The company’s asset-heavy model requires sustained capital investment, but its consistent operating cash flow provides liquidity to service debt and fund growth.

Growth Trends And Dividend Policy

The company has maintained a dividend payout, with a dividend per share of $1.74, appealing to income-focused investors. Growth is driven by expansion in intermodal and dedicated services, though macroeconomic factors such as fuel costs and freight demand volatility could impact near-term performance.

Valuation And Market Expectations

With a market capitalization of $13.59 billion, J.B. Hunt trades at a premium reflective of its industry leadership and diversified revenue streams. Investors likely price in expectations of steady growth in logistics demand, though competitive pressures and economic cycles remain key risks.

Strategic Advantages And Outlook

J.B. Hunt’s strategic advantages lie in its integrated service offerings and scale, which provide resilience against sector volatility. The company is well-positioned to benefit from long-term trends in supply chain optimization, though its outlook depends on maintaining operational efficiency and adapting to technological advancements in logistics.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount