As of 2024-07-27, the Intrinsic Value of Radiant Logistics Inc (RLGT) is
21.47 USD. This RLGT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 6.25 USD, the upside of Radiant Logistics Inc is
%.
The range of the Intrinsic Value is 15.45 - 36.83 USD
21.47 USD
Intrinsic Value
RLGT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.45 - 36.83 |
21.47 |
243.6% |
| DCF (Growth 10y) |
18.13 - 40.93 |
24.62 |
293.9% |
| DCF (EBITDA 5y) |
13.77 - 20.18 |
16.55 |
164.9% |
| DCF (EBITDA 10y) |
16.65 - 24.89 |
20.13 |
222.1% |
| Fair Value |
3.22 - 3.22 |
3.22 |
-48.54% |
| P/E |
2.80 - 11.39 |
6.79 |
8.7% |
| EV/EBITDA |
5.66 - 8.98 |
6.89 |
10.2% |
| EPV |
11.84 - 17.60 |
14.72 |
135.5% |
| DDM - Stable |
1.03 - 3.37 |
2.20 |
-64.9% |
| DDM - Multi |
11.36 - 29.65 |
16.51 |
164.1% |
RLGT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
293.75 |
| Beta |
1.24 |
| Outstanding shares (mil) |
47.00 |
| Enterprise Value (mil) |
264.51 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.11% |
| Cost of Debt |
5.62% |
| WACC |
8.03% |