Berkshire requires a 25–50% discount to intrinsic value before buying.
Buffett Quality Checklist
✓ROE >15% consistently (≥7 of last 10 years)
✓Free cash flow positive (≥8 of last 10 years)
✓Conservative leverage — Debt/Equity below 1
✓Revenue growing at CAGR >5%
✓EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
Year▲
Revenue▲
Net Income▲
FCF▲
Owner Earnings▲
ROE▲
Net Margin▲
LT Debt▲
Cash▲
2016
$1.5B
$432.1M
$215.7M
$155.2M
30.6%
28.3%
$986.3M
$6.4M
2017
$1.6B
$686.3M
$328.2M
$542.9M
37.3%
42.1%
$1.1B
$14.6M
2018
$8.6B
$489.6M
$92.2M
-$70.2M
23.3%
5.7%
$898.4M
$7.6M
2019
$9.2B
$516.3M
$244.2M
$161.3M
22.8%
5.6%
$1.3B
$35.0M
2020
$9.6B
$506.0M
$384.3M
$294.9M
19.5%
5.3%
$1.3B
$313.3M
2021
$12.2B
$760.8M
$276.3M
$370.3M
24.4%
6.3%
$945.2M
$355.5M
2022
$14.8B
$969.4M
$236.1M
$73.1M
26.4%
6.5%
$1.3B
$51.9M
2023
$12.8B
$728.3M
-$117.8M
-$396.2M
17.7%
5.7%
$1.3B
$53.3M
2024
$12.1B
$570.9M
$617.8M
$466.7M
14.2%
4.7%
$977.7M
$47.0M
2025
$12.0B
$598.3M
$947.6M
$582.4M
16.8%
5.0%
$766.9M
$17.3M
Warren & Charlie
Buffett / Munger — quality, moat & valuation
HUNT J B TRANSPORT SERVICES INC (JBHT) — Investment Memo
🐂 The Bull Case (Warren's voice)
Moat durability – The proprietary container-chassis pairing (124,838 containers, 104,474 chassis) creates genuine switching costs. DCS contracts run 3–10 years with cost-plus protection. Rail partnerships (especially BNSF) are hard to replicate — JBHT is the largest intermodal partner on that network.
Exceptional economics? – Historically yes: ROE exceeded 30% in 2016. The business generated $0.9B FCF in 2025 (vs. $0.6B net income). If freight volumes recover from the 2022–2025 downturn, margins could expand from 5% toward 7% — that alone adds $0.3B+ to net income.
Attractive price range – At the DCF estimate of $358.86 per share (15% FCF growth, 10% discount rate), the business offers a 10% annualized return if the moat stabilizes. But that’s a big if. More realistically, a margin-of-safety entry at $250 (30% below DCF) would compensate for the narrowing moat. We see no catalyst for that price today.
🐻 The Bear Case (Charlie inverts)
Railroad disintermediation – BNSF or another Class I railroad decides to go direct to shippers, bypassing JBHT for linehaul. That guts 50% of revenue ($6B). Most likely structural threat over 5–10 years. The switching costs only work if the railroad plays along — JBHT doesn’t own the rails.
Capital allocation destruction – The 2018 acquisition that bloated revenue from $1.6B to $8.6B while margins collapsed from 42% to 5.7% is a permanent scar. Management will keep reinvesting in low-return assets (ROA ~7.5%), compounding mediocrity. Buybacks at high multiples (2021–2022) wasted capital.
Margin compression to zero – 5% net margin in a capital‑heavy business (capex $0.5B annually) leaves no cushion. A single recession, or a 10% revenue drop, wipes out net income entirely. The tollbooth is rusting — tolls collected barely cover maintenance.
💰 Valuation & Margin of Safety
Intrinsic value estimate: $358.86 per share (DCF: 15% FCF growth, 10% discount rate, 3% terminal). This is optimistic — FCF growth has been negative over the last 5 years, and ROE is trending down.
25% margin of safety entry: $269.15 per share (still too high for a narrowing moat; the DCF assumes improving returns, not deteriorating ones).
50% margin of safety entry: $179.43 per share (Buffett’s ideal — only if you believe the business survives and compounds; at that price the market is pricing in permanent impairment).
Current price: Not provided, but the DCF is generous. Given the structural threats, the stock is likely expensive relative to a conservative intrinsic value (say $200–$250). No margin of safety exists today.
Verdict: PASS
The moat is narrowing, ROE has halved from 30.6% to 16.8%, and the core intermodal business depends on a railroad partner that could bypass them at any time. At $358.86 per share, the DCF overprices a future that history says won’t arrive — we need a 50% discount to even consider the risk, and even then the capital allocation record gives no comfort. We walk.
Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.