investorscraft@gmail.com

Intrinsic Value of Heartland Express, Inc. (HTLD)

Previous Close$9.05
Intrinsic Value
Upside potential
Previous Close
$9.05

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

Heartland Express, Inc. operates as a short-to-medium haul truckload carrier in the highly competitive North American freight transportation industry. The company generates revenue primarily through contractual and spot-market freight services, leveraging a fleet of company-owned tractors and trailers. Its core offerings include dry van, temperature-controlled, and flatbed transportation, serving a diverse clientele across retail, manufacturing, and food sectors. Heartland differentiates itself through asset utilization efficiency, driver retention programs, and a disciplined cost structure. The company operates in a cyclical industry where pricing power is often constrained by macroeconomic demand and fuel volatility. Despite these challenges, Heartland maintains a niche position as a mid-sized carrier with a reputation for reliability, though it lacks the scale advantages of larger competitors like Knight-Swift or Schneider. Its regional focus and asset-light approach provide flexibility but expose it to spot-market rate fluctuations.

Revenue Profitability And Efficiency

Heartland reported $1.05 billion in revenue for FY 2024 but faced a net loss of $29.7 million, reflecting industry-wide margin pressures from elevated equipment and labor costs. Diluted EPS stood at -$0.38, underscoring profitability challenges. Operating cash flow of $144.3 million suggests core operations remain cash-generative, though capital expenditures of $109.5 million indicate ongoing fleet reinvestment needs. The negative net income margin highlights inefficiencies in a high-cost environment.

Earnings Power And Capital Efficiency

The company's negative earnings power in FY 2024 signals strained operating leverage, likely due to weak freight demand and pricing. Capital efficiency metrics are pressured by cyclical headwinds, though $128.1 million in cash provides liquidity. The $208.6 million debt load appears manageable relative to operating cash flow, but interest coverage may weaken if earnings do not recover.

Balance Sheet And Financial Health

Heartland's balance sheet shows moderate leverage with $208.6 million in total debt against $12.8 million in cash. The debt-to-equity ratio appears elevated given recent losses, but operating cash flow generation supports near-term obligations. Fleet modernization capex has consumed significant liquidity, potentially limiting financial flexibility during the current downturn.

Growth Trends And Dividend Policy

Recent performance reflects cyclical contraction rather than structural decline, with the dividend maintained at $0.08 per share despite losses. The payout appears sustainable given cash flow, but growth initiatives are likely constrained until freight markets recover. Historical volatility in earnings suggests dividend stability depends on macroeconomic improvements in freight volumes and rates.

Valuation And Market Expectations

Current valuation likely discounts near-term challenges, with the market pricing in continued margin pressure. The negative EPS and constrained free cash flow yield suggest investors await signs of cyclical recovery before assigning higher multiples. Peer comparisons may be unfavorable given Heartland's smaller scale and lack of diversified logistics offerings.

Strategic Advantages And Outlook

Heartland's regional focus and driver-centric model provide operational stability, but the outlook remains tied to broader freight market recovery. Strategic advantages include a modernized fleet and contractual customer base, though margin improvement depends on cost containment and spot rate stabilization. The company appears positioned to benefit from eventual demand normalization but faces near-term execution risks in a challenging operating environment.

Sources

Company 10-K filings, Bloomberg financial 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