Previous Close | $35.02 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |