investorscraft@gmail.com

Intrinsic Value of Hub Group, Inc. (HUBG)

Previous Close$35.02
Intrinsic Value
Upside potential
Previous Close
$35.02

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

Hub Group, Inc. operates as a leading asset-light freight transportation management company, specializing in intermodal, truck brokerage, and logistics services. The company serves a diverse client base across retail, manufacturing, and consumer goods sectors, leveraging its proprietary technology to optimize supply chain efficiency. Hub Group differentiates itself through a hybrid model that combines owned assets with third-party capacity, ensuring flexibility and scalability in a highly competitive logistics market. Its intermodal solutions, which integrate rail and truck transport, provide cost-effective and environmentally sustainable alternatives to traditional truckload shipping. The company’s market position is strengthened by its extensive network of partnerships with railroads and trucking carriers, enabling reliable service coverage across North America. Hub Group’s focus on technology-driven logistics solutions positions it well to capitalize on the growing demand for efficient, data-enabled transportation services.

Revenue Profitability And Efficiency

Hub Group reported revenue of $3.95 billion for the fiscal year ending December 31, 2024, with net income of $104 million, reflecting a net margin of approximately 2.6%. Diluted EPS stood at $1.70, while operating cash flow was $194.4 million, indicating solid cash generation. Capital expenditures of $50.8 million suggest disciplined investment in technology and operational infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its asset-light model, which minimizes capital intensity while maximizing scalability. Operating cash flow of $194.4 million underscores efficient working capital management. However, the net income margin of 2.6% highlights competitive pressures in the freight logistics sector, where pricing and capacity utilization are critical drivers of profitability.

Balance Sheet And Financial Health

Hub Group maintains a balanced financial structure, with $98.2 million in cash and equivalents against total debt of $508.5 million. The debt level appears manageable given the company’s cash flow generation and asset-light operations. The balance sheet supports ongoing investments in technology and strategic initiatives without significant liquidity concerns.

Growth Trends And Dividend Policy

Revenue growth trends will likely hinge on freight demand and pricing dynamics in the intermodal and truck brokerage markets. The company’s dividend of $0.50 per share reflects a conservative payout ratio, prioritizing reinvestment in growth initiatives. Hub Group’s ability to expand its logistics offerings and technological capabilities will be key to sustaining long-term growth.

Valuation And Market Expectations

With a diluted EPS of $1.70, the market’s valuation of Hub Group will depend on expectations for margin improvement and top-line growth in a cyclical industry. Investors may weigh the company’s asset-light model and technology investments against broader freight market conditions when assessing its forward earnings potential.

Strategic Advantages And Outlook

Hub Group’s strategic advantages lie in its hybrid asset-light model, technology-driven logistics platform, and strong carrier relationships. The outlook remains tied to macroeconomic freight demand, but the company’s focus on efficiency and sustainability positions it to navigate industry volatility. Continued adoption of intermodal solutions could further solidify its competitive edge in the evolving transportation landscape.

Sources

Company filings (10-K), investor presentations

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