|
Radiant Logistics ، Inc. (RLGT) تقييم DCF
US | Industrials | Integrated Freight & Logistics | AMEX
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Radiant Logistics, Inc. (RLGT) Bundle
تولي مسؤولية تحليل تقييم Radiant Logistics ، Inc. (RLGT) باستخدام حاسبة DCF المتطورة! تم التحميل المسبق لبيانات RLGT الحقيقية ، يمكّنك قالب Excel من ضبط التوقعات والافتراضات لتحديد القيمة الجوهرية لوجستيات الإشعاع بدقة.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 855.2 | 889.1 | 1,459.4 | 1,085.5 | 802.5 | 835.4 | 869.7 | 905.4 | 942.5 | 981.2 |
| Revenue Growth, % | 0 | 3.97 | 64.14 | -25.62 | -26.07 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 |
| EBITDA | 36.3 | 47.2 | 78.1 | 50.2 | 28.9 | 38.6 | 40.2 | 41.9 | 43.6 | 45.4 |
| EBITDA, % | 4.25 | 5.31 | 5.35 | 4.62 | 3.6 | 4.63 | 4.63 | 4.63 | 4.63 | 4.63 |
| Depreciation | 16.6 | 16.6 | 18.7 | 22.7 | 18.1 | 15.8 | 16.4 | 17.1 | 17.8 | 18.5 |
| Depreciation, % | 1.94 | 1.87 | 1.28 | 2.09 | 2.25 | 1.89 | 1.89 | 1.89 | 1.89 | 1.89 |
| EBIT | 19.8 | 30.6 | 59.4 | 27.5 | 10.8 | 22.9 | 23.8 | 24.8 | 25.8 | 26.9 |
| EBIT, % | 2.31 | 3.44 | 4.07 | 2.53 | 1.34 | 2.74 | 2.74 | 2.74 | 2.74 | 2.74 |
| Total Cash | 34.8 | 13.7 | 24.4 | 32.5 | 24.9 | 22.4 | 23.3 | 24.2 | 25.2 | 26.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 88.9 | 162.4 | 247.6 | 132.9 | 128.8 | 123.5 | 128.6 | 133.9 | 139.3 | 145.1 |
| Account Receivables, % | 10.4 | 18.26 | 16.97 | 12.24 | 16.05 | 14.78 | 14.78 | 14.78 | 14.78 | 14.78 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0.000000117 | 0 | 0 | 0.0000000921 | 0 | 0.0000000418 | 0.0000000418 | 0.0000000418 | 0.0000000418 | 0.0000000418 |
| Accounts Payable | 65.0 | 103.7 | 137.9 | 84.6 | 73.6 | 76.3 | 79.4 | 82.7 | 86.1 | 89.6 |
| Accounts Payable, % | 7.6 | 11.66 | 9.45 | 7.79 | 9.17 | 9.13 | 9.13 | 9.13 | 9.13 | 9.13 |
| Capital Expenditure | -5.2 | -11.4 | -7.5 | -7.6 | -8.6 | -7.0 | -7.3 | -7.6 | -7.9 | -8.2 |
| Capital Expenditure, % | -0.60512 | -1.29 | -0.51144 | -0.69692 | -1.07 | -0.83404 | -0.83404 | -0.83404 | -0.83404 | -0.83404 |
| Tax Rate, % | 20.94 | 20.94 | 20.94 | 20.94 | 20.94 | 20.94 | 20.94 | 20.94 | 20.94 | 20.94 |
| EBITAT | 13.4 | 24.1 | 45.4 | 20.5 | 8.5 | 17.2 | 17.9 | 18.7 | 19.5 | 20.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | .9 | -5.5 | 5.5 | 97.1 | 11.2 | 34.0 | 25.2 | 26.2 | 27.3 | 28.4 |
| WACC, % | 7.33 | 7.4 | 7.38 | 7.37 | 7.4 | 7.38 | 7.38 | 7.38 | 7.38 | 7.38 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 115.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 29 | |||||||||
| Terminal Value | 539 | |||||||||
| Present Terminal Value | 377 | |||||||||
| Enterprise Value | 492 | |||||||||
| Net Debt | 33 | |||||||||
| Equity Value | 459 | |||||||||
| Diluted Shares Outstanding, MM | 49 | |||||||||
| Equity Value Per Share | 9.41 |
What You Will Get
- Comprehensive RLGT Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
- Dynamic Calculations: Intrinsic value and NPV are updated in real-time.
- Scenario Analysis: Evaluate various scenarios to assess Radiant Logistics' future performance.
- User-Friendly Interface: Designed for industry professionals while remaining approachable for newcomers.
Key Features
- Comprehensive Data: Radiant Logistics’ historical financial statements and pre-loaded projections.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Results: Monitor Radiant Logistics’ intrinsic value recalculating instantly.
- Visual Analytics: Dashboard graphs showcase valuation outcomes and essential metrics.
- Designed for Precision: A professional-grade tool for analysts, investors, and finance professionals.
How It Works
- 1. Access the Template: Download and open the Excel file containing Radiant Logistics, Inc.'s (RLGT) preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
- 3. Instant Results: The DCF model automatically calculates intrinsic value and NPV in real-time.
- 4. Analyze Scenarios: Evaluate various forecasts to explore different valuation results.
- 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.
Why Choose This Calculator for Radiant Logistics, Inc. (RLGT)?
- User-Friendly Interface: Crafted for both novices and experienced users.
- Customizable Inputs: Easily adjust parameters to suit your financial analysis.
- Real-Time Feedback: Observe immediate updates to Radiant Logistics’ valuation as you modify inputs.
- Preconfigured Data: Comes loaded with Radiant Logistics’ actual financial metrics for swift evaluations.
- Endorsed by Experts: Utilized by investors and financial analysts for informed decision-making.
Who Should Use This Product?
- Logistics Students: Understand supply chain dynamics and apply them using real-world data.
- Academics: Integrate industry models into your teaching or scholarly research.
- Investors: Validate your investment strategies and evaluate performance metrics for Radiant Logistics, Inc. (RLGT).
- Analysts: Enhance your analysis process with a ready-to-use, customizable financial model.
- Small Business Owners: Discover how major logistics firms like Radiant Logistics, Inc. (RLGT) are evaluated.
What the Template Contains
- Preloaded RLGT Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.