Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 4.3x - 4.8x | 4.5x |
| Historical Pb Multiple | 4.8x - 6.3x | 5.5x |
| Fair Value | $27.88 - $30.81 | $29.35 |
| Upside | -16.7% - -7.9% | -12.3% |
| Benchmarks | - | Full Ticker |
| J.B. Hunt Transport Services, Inc. | - | NasdaqGS:JBHT |
| Union Pacific Corporation | - | NYSE:UNP |
| Norfolk Southern Corporation | - | NYSE:NSC |
| Canadian Pacific Kansas City Limited | - | NYSE:CP |
| Landstar System, Inc. | - | NasdaqGS:LSTR |
| CSX Corporation | - | NasdaqGS:CSX |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| JBHT | UNP | NSC | CP | LSTR | CSX | |||
| NasdaqGS:JBHT | NYSE:UNP | NYSE:NSC | NYSE:CP | NasdaqGS:LSTR | NasdaqGS:CSX | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 2.0% | 2.7% | -0.7% | 8.8% | -3.0% | 0.8% | ||
| 3Y CAGR | -9.1% | 1.1% | -4.5% | 9.2% | -19.9% | -2.8% | ||
| Latest Twelve Months | -14.7% | 5.4% | 135.0% | -1.3% | -23.4% | -9.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.7% | 27.9% | 22.0% | 33.0% | 5.1% | 26.7% | ||
| Prior Fiscal Year | 5.7% | 26.4% | 15.0% | 31.3% | 5.0% | 25.0% | ||
| Latest Fiscal Year | 4.7% | 27.8% | 21.6% | 25.6% | 4.1% | 23.9% | ||
| Latest Twelve Months | 4.7% | 27.8% | 27.4% | 26.0% | 3.7% | 22.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 22.1% | 43.8% | 18.5% | 17.6% | 34.5% | 28.1% | ||
| Prior Fiscal Year | 18.7% | 47.3% | 14.3% | 9.8% | 28.3% | 29.8% | ||
| Latest Twelve Months | 14.0% | 42.5% | 24.5% | 8.5% | 18.3% | 26.1% | ||
| Next Fiscal Year | 14.5% | 40.1% | 19.0% | 8.8% | 17.3% | 25.2% | ||
| Two Fiscal Years Forward | 18.9% | 41.6% | 19.1% | 9.3% | 22.4% | 29.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.2x | 5.8x | 4.9x | 7.0x | 1.1x | 4.4x | ||
| Price / LTM EPS | 26.7x | 20.9x | 17.8x | 27.0x | 28.4x | 19.4x | ||
| Price / Book | 3.9x | 8.8x | 4.1x | 2.2x | 5.5x | 5.2x | ||
| Price / Fwd Book | 4.1x | 8.1x | 3.8x | 2.0x | 5.4x | 5.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 2.2x | 4.1x | 8.8x | |||||
| Historical P/B Ratio | 4.8x | 5.5x | 6.3x | |||||
| Selected P/B Multiple | 4.3x | 4.5x | 4.8x | |||||
| (x) Book Value | 12,170 | 12,170 | 12,170 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | JBHT | UNP | NSC | CP | LSTR | CSX | |
| Value of Common Equity | 14,986 | 140,747 | 59,152 | 102,159 | 5,076 | 62,875 | |
| (/) Shares Outstanding | 99.2 | 597.5 | 225.4 | 930.5 | 34.9 | 1,878.5 | |
| Implied Stock Price | 151.08 | 235.57 | 262.38 | 109.79 | 145.26 | 33.47 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.36 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 151.08 | 235.57 | 262.38 | 80.46 | 145.26 | 33.47 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.36 | 1.00 | 1.00 | |