DCF Calculator

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

J.B. Hunt Transport Services, Inc. (JBHT)

Industrials | Integrated Freight & Logistics

Today's Price

$223.99

Today's Fair Value

$155.85 -30.42%

Margin of Safety

-43.72%

Projected Value (5Y)

$251.00 +12.06%

Dividends Paid (5Y)

$11.13

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 4.28% | CAGR (5y): 3.94%

Diluted Shares Growth Rate

Regression: -1.42% | CAGR (5y): -1.76%

Dividend Growth Rate

Regression: 8.96% | CAGR (5y): 9.25%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 18.98x)

Discount Rate