RLGT
Radiant Logistics Inc
Price:  
5.23 
USD
Volume:  
82,138.00
United States | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RLGT Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of Radiant Logistics Inc (RLGT) is 21.19 USD. This RLGT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.23 USD, the upside of Radiant Logistics Inc is %.

The range of the Intrinsic Value is 15.83 - 33.18 USD

5.23 USD
Stock Price
21.19 USD
Intrinsic Value
Intrinsic Value Details

RLGT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 15.83 - 33.18 21.19 305.2%
DCF (Growth 10y) 18.59 - 36.86 24.29 364.4%
DCF (EBITDA 5y) 12.53 - 19.35 15.09 188.5%
DCF (EBITDA 10y) 15.78 - 23.74 18.80 259.5%
Fair Value 3.22 - 3.22 3.22 -38.50%
P/E 2.67 - 10.53 6.58 25.9%
EV/EBITDA 4.92 - 8.67 6.35 21.4%
EPV 12.10 - 16.65 14.37 174.8%
DDM - Stable 1.05 - 3.02 2.04 -61.1%
DDM - Multi 11.68 - 26.42 16.23 210.4%

RLGT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 245.81
Beta 1.19
Outstanding shares (mil) 47.00
Enterprise Value (mil) 216.57
Market risk premium 4.60%
Cost of Equity 8.20%
Cost of Debt 5.62%
WACC 8.11%