What is Hunt J B Transport Services Inc worth?
With the base-case assumptions below, a discounted cash flow model on Hunt J B Transport Services Inc's reported free cash flow gives $160.70 per share. The share price was $224.32 on November 9, 2026, 40% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -0.5% | 10.0% | $95.05 | -58% |
| Base | 4.5% | 9.0% | $160.70 | -28% |
| Bull | 9.5% | 8.0% | $288.56 | +29% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $207.47 | $221.67 | $239.02 | $260.72 | $288.61 |
| 8.0% | $172.63 | $181.84 | $192.72 | $205.78 | $221.74 |
| 9.0% | $147.14 | $153.44 | $160.70 | $169.18 | $179.19 |
| 10.0% | $127.70 | $132.18 | $137.25 | $143.05 | $149.74 |
| 11.0% | $112.39 | $115.68 | $119.34 | $123.47 | $128.15 |
Where the presets come from
Base: years 1 to 5 grow at Hunt J B Transport Services Inc's revenue growth rate over the last 5 fiscal years (4.5% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions