DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Heartland Express, Inc. (HTLD)

Industrials | Trucking

Today's Price

$10.51

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. HTLD currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -24.35% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.95% | CAGR (5y): -0.88%

Dividend Growth Rate

Regression: -4.09% | CAGR (5y): -32.71%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 10.8x)

Discount Rate