Discounted Cash Flow
Hunt J B Transport Services Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $6.6b | $432.1m | $215.7m | 6.6% | $3.84 |
| 2017 | $7.2b (9.7%) | $686.3m (58.8%) | $328.2m (52.2%) | 9.5% (44.8%) | $6.24 (62.5%) |
| 2018 | $8.6b (19.8%) | $489.6m (-28.7%) | $92.2m (-71.9%) | 5.7% (-40.5%) | $4.48 (-28.2%) |
| 2019 | $9.2b (6.4%) | $516.3m (5.5%) | $244.2m (164.9%) | 5.6% (-0.9%) | $4.81 (7.4%) |
| 2020 | $9.6b (5.1%) | $506.0m (-2.0%) | $384.3m (57.4%) | 5.3% (-6.8%) | $4.79 (-0.4%) |
| 2021 | $12.2b (26.3%) | $760.8m (50.3%) | $276.3m (-28.1%) | 6.3% (19.1%) | $7.22 (50.7%) |
| 2022 | $14.8b (21.7%) | $969.4m (27.4%) | $236.1m (-14.6%) | 6.5% (4.7%) | $9.31 (28.9%) |
| 2023 | $12.8b (-13.4%) | $728.3m (-24.9%) | $-117.8m (-149.9%) | 5.7% (-13.2%) | $7.04 (-24.4%) |
| 2024 | $12.1b (-5.8%) | $570.9m (-21.6%) | $617.8m (624.4%) | 4.7% (-16.8%) | $5.60 (-20.5%) |
| 2025 | $12.0b (-0.7%) | $598.3m (4.8%) | $947.6m (53.4%) | 5.0% (5.6%) | $6.16 (10.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.