investorscraft@gmail.com

Intrinsic ValueJ.B. Hunt Transport Services, Inc. (JBHT)

Previous Close$143.73
Intrinsic Value
Upside potential
Previous Close
$143.73

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. operates as a leading provider of surface transportation and logistics services in North America. The company specializes in intermodal, dedicated contract services, truckload, and integrated capacity solutions, leveraging a diversified portfolio to serve a broad customer base. Its intermodal segment, which combines rail and truck transport, is a key differentiator, offering cost-effective and environmentally efficient freight solutions. J.B. Hunt’s market position is strengthened by its extensive network, advanced technology platforms, and strategic partnerships with major railroads, enabling it to optimize supply chain efficiency for clients across retail, manufacturing, and consumer goods sectors. The company’s focus on innovation, such as its proprietary J.B. Hunt 360° digital freight matching platform, enhances its competitive edge in a fragmented and highly competitive industry. By integrating technology with asset-light and asset-right models, J.B. Hunt maintains flexibility and scalability, positioning itself as a trusted logistics partner for both shippers and carriers.

Revenue Profitability And Efficiency

In FY 2024, J.B. Hunt reported revenue of $12.09 billion, with net income of $570.9 million, reflecting a net margin of approximately 4.7%. Diluted EPS stood at $5.56, demonstrating steady profitability despite industry-wide cost pressures. Operating cash flow was robust at $1.48 billion, though capital expenditures of $865.4 million indicate ongoing investments in fleet modernization and technology. The company’s ability to generate strong cash flows supports its operational flexibility and reinvestment strategies.

Earnings Power And Capital Efficiency

J.B. Hunt’s earnings power is underpinned by its diversified service offerings and efficient asset utilization. The intermodal segment, a significant revenue driver, benefits from high rail utilization and cost advantages. Capital efficiency is evident in the company’s disciplined approach to fleet management and technology investments, which aim to reduce empty miles and improve load matching. These initiatives contribute to sustained returns on invested capital, even in cyclical market conditions.

Balance Sheet And Financial Health

The company maintains a solid balance sheet with $47.0 million in cash and equivalents and total debt of $1.48 billion. While leverage is manageable, the debt level reflects strategic investments in growth initiatives. J.B. Hunt’s financial health is supported by consistent operating cash flows, which provide ample liquidity for debt servicing and shareholder returns. The balance sheet structure aligns with its capital-intensive yet asset-light hybrid model.

Growth Trends And Dividend Policy

J.B. Hunt has demonstrated resilience in growth, driven by intermodal expansion and technology adoption. The company’s dividend policy remains shareholder-friendly, with a dividend per share of $1.72, offering a modest yield. Growth initiatives focus on scaling digital freight solutions and expanding high-margin dedicated contract services, positioning the company for long-term revenue diversification and margin improvement.

Valuation And Market Expectations

Market expectations for J.B. Hunt reflect confidence in its ability to navigate freight market volatility through diversified services and technology leadership. The current valuation incorporates premiums for its intermodal dominance and innovation capabilities. Investors anticipate sustained margin expansion as operational efficiencies and digital adoption offset cyclical headwinds in the transportation sector.

Strategic Advantages And Outlook

J.B. Hunt’s strategic advantages include its intermodal scale, technology-driven logistics platforms, and strong customer relationships. The outlook remains positive, with growth opportunities in e-commerce logistics and sustainable transport solutions. However, macroeconomic uncertainties and fuel price volatility pose risks. The company’s focus on efficiency and innovation positions it to capitalize on long-term industry trends while mitigating near-term challenges.

Sources

10-K filings, company 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