Radiant Logistics, Inc.

Radiant Logistics, Inc.

RLGTยทAMEX

$8.45

-1.7%
IndustrialsIntegrated Freight & Logistics

Radiant Logistics, Inc., a third-party logistics company, provides multi-modal transportation and logistics services primarily in the United States and Canada. The company offers domestic and international air and ocean freight forwarding services; and freight brokerage services, including truckload, less than truckload, and intermodal services. It also provides other value-added supply chain services, including materials management and distribution services, as well as customs house brokerage services. The company serves consumer goods, food and beverage, manufacturing, and retail customers through a network of company-owned and strategic operating partner locations under the Radiant, Radiant Canada, Clipper, Airgroup, Adcom, DBA, and Service By Air brands. Radiant Logistics, Inc. was incorporated in 2001 and is headquartered in Renton, Washington.

At a Glance

Live Snapshot
Market Cap$395.73M
EPS0.3700
P/E Ratio22.84
Earnings Date09/10/2026
Radiant Logistics, Inc.

Radiant Logistics, Inc. Fair Value Envelope

RLGT ยท AMEX

Our analysis suggests that RLGT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $8.45, this represents a potential HIDDEN relative to our calculated worth for Radiant Logistics, Inc..

Intrinsic Value
Current Price: $8.45

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$114.0M
+ Cash & Equivalents$22.9M
Firm Value$136.9M
- Debt$83.2M
Equity Value$53.7M
/ Shares Outstanding46,886,400B
DCF Value$1
OVERVALUED BY 86%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$12.5M
$11.7M
$11.0M
$10.4M
$9.8M
$9.2M
$8.6M
$8.1M
$7.6M
$7.2M
Maintenance CapEx
-$963.4K
-$906.0K
-$852.0K
-$801.2K
-$753.5K
-$708.6K
-$666.4K
-$626.7K
-$589.3K
-$554.2K
Owner Earnings
$11.5M
$10.8M
$10.2M
$9.6M
$9.0M
$8.5M
$8.0M
$7.5M
$7.0M
$6.6M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$10.7M
$9.3M
$8.1M
$7.0M
$6.1M
$5.3M
$4.6M
$4.0M
$3.5M
$3.1M
Terminal Value represents 45.8% of Enterprise Value