# J.B. Hunt (JBHT) Forecast Calculator

Interactive five-year financial forecast and DCF for J.B. Hunt. Adjust revenue growth, margins, capex, and WACC to update revenue, free cash flow, and enterprise value.

- Canonical: https://finamodel.com/companies/j-b-hunt/forecast
- Industry: Industrials
- Forecast start year: 2026

## Historical data

| Year | Revenue | Free cash flow | EBITDA | Net income |
|---:|---:|---:|---:|---:|
| 2021 | 9165258000 | 244232000 | 1232970000 | 516320000 |
| 2022 | 9636573000 | 384314000 | 1240494000 | 506035000 |
| 2023 | 12168302000 | 276335000 | 1602623000 | 760806000 |
| 2024 | 14813999000 | 236086000 | 1976073000 | 969351000 |
| 2025 | 12829665000 | -117813000 | 1731150000 | 728287000 |

## Frequently asked questions

### 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.