J.B. Hunt Transport Services, Inc. DCF Stock Analysis.

Here’s my assumptions:

Risk Free Rate (10 Years Interest Rate Swap): 4.02%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.62%

Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 3%

Historical Data

Revenue growth in the last 10 years (CAGR): 4.23%

Earnings growth in the last 10 years (CAGR): 3.31%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): 17.62%

Future Assumptions

End of Year FCF growth: 4%

Growth until end of 2026: 4%

Growth until end of 2034: 4%

Perpetual growth: 3%

Net Debt: 1.703B

Outstanding Stock Options Present Value Assumption: $0.0B

Restricted Stock Units Present Value Assumption: $0.204B

Stock Valuation based on these assumptions: $198

Last update 03/17/2026

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in J.B. Hunt Transport Services, Inc. (JBHT) and I don’t plan to add a position in the coming days.