All companies
J.B. Hunt logo
IndustrialsJBHT

J.B. Hunt (JBHT) Financial Forecast Calculator

Interactive 5-year forecast and DCF for J.B. Hunt. Adjust revenue growth, gross margin, capex intensity, WACC, and terminal growth - see revenue, free cash flow, and enterprise value update in real time. Seeded from J.B. Hunt’s most recent SEC filings.

Revenue FY30
$19.53B
from $12.83B
FCF FY30
$5.45B
Margin 27.9%
Enterprise value
$74.06B
5.8× LTM revenue
Equity value
$72.63B
Net debt $1.43B
Revenue & free cash flow - history and 5-year forecast
Line (area)
Bars
Historicals from SEC EDGAR (grey). Forecast years (color) update live as you move the sliders.

Assumptions

Revenue growth (annual)
8.8%
-10.0%baseline 8.8%40.0%
Gross margin
45.0%
5.0%baseline 45.0%90.0%
Capex % of revenue
9.9%
0.0%baseline 9.9%30.0%
WACC (discount rate)
9.00%
4.0%baseline 9.0%18.0%
Terminal growth
2.50%
0.0%baseline 2.5%5.0%

Need this as an Excel model?

Keep iterating on the J.B. Hunt forecast in Excel. The downloadable sample has every assumption you see here plus a fully integrated income statement, balance sheet, cash flow, and debt schedule - five years of SEC historicals and live formulas in a fully editable workbook.

income_statement.xlsx
Income statement, brown brand palette
income_statement.xlsx
Income statement, green brand palette
income_statement.xlsx
Income statement, red brand palette

Frequently asked

What services does J.B. Hunt Transport Services, Inc. provide?+

J.B. Hunt Transport Services, Inc. is a leading surface transportation and logistics company in North America. It provides services including Intermodal, Dedicated Contract Services, Integrated Capacity Solutions, Truckload, and Final Mile Services across the United States, Canada, and Mexico.

How does J.B. Hunt generate its revenue across its business segments?+

J.B. Hunt generates the majority of its revenue from its Intermodal segment, accounting for approximately 47% of the total. Other significant revenue contributions come from Dedicated Contract Services, Integrated Capacity Solutions, Truckload, and Final Mile Services.

What is J.B. Hunt's capital expenditure strategy and its impact on the financial model?+

J.B. Hunt's financial model assumes capital expenditure at approximately 9.94% of revenue. This capex is split with about 70% for maintenance, primarily replacing aging tractors, and 30% for growth, such as expanding the intermodal container fleet.

What is the purpose of the J.B. Hunt financial model available for download?+

The downloadable Excel model for J.B. Hunt is designed to project the company's earnings power, cash flow generation, and intrinsic equity value. This helps equity analysts determine a target price and make informed investment recommendations.

Can I download an Excel financial model for J.B. Hunt, and what is its forecast horizon?+

Yes, an Excel financial model for J.B. Hunt is available for download. This model provides financial projections with a forecast horizon spanning from fiscal year 2026 through fiscal year 2030.

What is J.B. Hunt's business model type and competitive advantage?+

J.B. Hunt operates a hybrid business model, combining asset-heavy segments like Intermodal and Truckload with asset-light services such as Integrated Capacity Solutions. The company maintains a strong competitive position as the largest intermodal provider in North America, leveraging key partnerships with Class I railways.

Have more financial modelling questions? Contact us

Go further

Build the financial model you need with Fina

Browse templates, examples, and downloadable Excel models for the analysis you are trying to build. If you can't find your model, ask Fina to build a model for your specific needs.

Start for free
Excel financial model spreadsheet preview showing Customer Rollforward
Fina interactive chat interface preview