HUNT J B TRANSPORT SERVICES INC

JBHT· FY2025 10-K· Analyzed 1 mo ago
History1 mo agoPASS|4 mo agoWATCH
PASS

📜 Signal History & Model Audit Trail (2 Runs)

🟢 LATEST (2026-07-29)PASSat $277.62
IV: $358.861 mo ago
● 2026-04-20WATCHat $247.90
IV: $358.864 mo ago
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
6.8%
FY2015–2025
Net Income
3.4%
FY2015–2025
Free Cash Flow
22.9%
FY2015–2025
EPS (Diluted)
5.3%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
16.8%
NI ÷ Equity
Return on Assets
7.5%
NI ÷ Assets
Net Profit Margin
5.0%
NI ÷ Revenue
Debt / Equity
0.22x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$33.9B
Per Share (approx.)
$358.86
25% Margin of Safety
$269.15
Conservative entry
50% Margin of Safety
$179.43
Buffett's ideal entry
Growth Rate Used
15.0%
Latest FCF
$947.6M

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
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$1.5B$432.1M$215.7M$155.2M30.6%28.3%$986.3M$6.4M
2017$1.6B$686.3M$328.2M$542.9M37.3%42.1%$1.1B$14.6M
2018$8.6B$489.6M$92.2M-$70.2M23.3%5.7%$898.4M$7.6M
2019$9.2B$516.3M$244.2M$161.3M22.8%5.6%$1.3B$35.0M
2020$9.6B$506.0M$384.3M$294.9M19.5%5.3%$1.3B$313.3M
2021$12.2B$760.8M$276.3M$370.3M24.4%6.3%$945.2M$355.5M
2022$14.8B$969.4M$236.1M$73.1M26.4%6.5%$1.3B$51.9M
2023$12.8B$728.3M-$117.8M-$396.2M17.7%5.7%$1.3B$53.3M
2024$12.1B$570.9M$617.8M$466.7M14.2%4.7%$977.7M$47.0M
2025$12.0B$598.3M$947.6M$582.4M16.8%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)

  1. 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.

  2. 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.

  3. 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.