Find out why Hub Group's -6.4% return over the last year is lagging behind its peers.
A Discounted Cash Flow, or DCF, model estimates what a business might be worth by projecting its future cash flows and then discounting them back to today’s value. It is essentially asking what all those future cash flows are worth in today’s dollars.
For Hub Group, the model uses a 2 Stage Free Cash Flow to Equity approach based on cash flows in $. The latest twelve month free cash flow is about $54.7 million. Analysts have provided forecasts for several years, and further out Simply Wall St extrapolates those estimates, resulting in projected free cash flow of about $252.5 million in 2035, with each future year discounted back to today.
Adding these discounted cash flows produces an estimated intrinsic value of about $65.96 per share. Compared with the recent share price of $39.86, the DCF implies the stock is 39.6% undervalued on these assumptions.
Result: UNDERVALUED
Our Discounted Cash Flow (DCF) analysis suggests Hub Group is undervalued by 39.6%. Track this in your watchlist or portfolio, or discover 56 more high quality undervalued stocks.
For a profitable company like Hub Group, the P/E ratio is a straightforward way to think about what you are paying for each dollar of earnings. Investors typically accept a higher P/E when they expect stronger growth or see the business as lower risk, and a lower P/E when growth expectations or perceived risk are more modest.
Hub Group currently trades on a P/E of 23.22x. That sits slightly below the peer average of 24.62x, and above the Logistics industry average of 16.49x. To go a step further, Simply Wall St calculates a Fair Ratio of 14.48x. This proprietary metric estimates the P/E that might be reasonable for Hub Group given factors such as its earnings growth profile, profit margins, size, industry and company specific risks.
Because the Fair Ratio pulls these elements together into one number, it can be a more tailored benchmark than a simple comparison with peers or the wider industry. When Hub Group’s current P/E of 23.22x is set against the Fair Ratio of 14.48x, the shares screen as trading above that modelled level.
Result: OVERVALUED
P/E ratios tell one story, but what if the real opportunity lies elsewhere? Start investing in legacies, not executives. Discover our 23 top founder-led companies.
Earlier we mentioned that there is an even better way to understand valuation. On Simply Wall St's Community page you can use Narratives to write your own story for Hub Group by linking what you believe about its future revenue, earnings and margins to a financial forecast and fair value. You can then compare that fair value with the current price, see how your view sits against other Narratives that currently range from about US$36.00 to US$55.00, and watch your Narrative update automatically as new news, earnings and guidance are reflected in the numbers.
For Hub Group, however, we will make it really easy for you with previews of two leading Hub Group Narratives:
Fair value: US$45.67 per share
Implied discount to fair value: 12.7% undervalued versus the last close of US$39.86
Assumed revenue growth: 4.82% per year
Fair value: US$36.00 per share
Implied premium to fair value: 10.7% overvalued versus the last close of US$39.86
Assumed revenue growth: 4.76% per year
Between these two Narratives, you can decide which set of assumptions and risks feels closer to how you see Hub Group's future. If you want to go further, you can build your own Narrative that reflects your expectations for freight demand, margins and valuation.
Do you think there's more to the story for Hub Group? Head over to our Community to see what others are saying!
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com