Covenant Logistics Group, Inc.

Covenant Logistics Group, Inc.

CVLGยทNASDAQ

$29.11

+1.0%
IndustrialsTrucking

Covenant Logistics Group, Inc., together with its subsidiaries, provides transportation and logistics services in the United States. It operates through four segments: Expedited, Dedicated, Managed Freight, and Warehousing. The Expedited segment primarily provides truckload services with high service freight and delivery standards, such as 1,000 miles in 22 hours or 15-minute delivery windows. The Dedicated segment provides customers with committed truckload capacity over contracted periods using equipment either owned or leased by the company. The Managed Freight segment offers brokerage services, including logistics capacity by outsourcing the carriage of customers' freight to third parties; and transport management services, such as logistics services on a contractual basis to customers who prefer to outsource their logistics needs. The Warehousing segment provides day-to-day warehouse management services to customers. The segment also provides shuttle and switching services to shuttling containers and trailers. The company also engages in used equipment sales and leasing business. It serves transportation companies, such as parcel freight forwarders, less-than-truckload carriers, and third-party logistics providers; and traditional truckload customers, including manufacturers, retailers, and food and beverage shippers. As of December 31, 2021, it operated 2,291 tractors and 5,331 trailers. The company was formerly known as Covenant Transportation Group, Inc. and changed its name to Covenant Logistics Group, Inc. in July 2020. Covenant Logistics Group, Inc. was founded in 1986 and is based in Chattanooga, Tennessee.

At a Glance

Live Snapshot
Market Cap$730.74M
EPS0.2800
P/E Ratio103.96
Earnings Date04/21/2026
Covenant Logistics Group, Inc.

Covenant Logistics Group, Inc. Fair Value Envelope

CVLG ยท NASDAQ

Our analysis suggests that CVLG has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $29.11, this represents a potential HIDDEN relative to our calculated worth for Covenant Logistics Group, Inc..

Intrinsic Value
Current Price: $29.11

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$257.2B
+ Cash & Equivalents$35.6M
Firm Value$257.2B
- Debt$296.9M
Equity Value$256.9B
/ Shares Outstanding23,833,333B
DCF Value$10.8K
UNDERVALUED BY 36931%

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
$218.0M
$386.5M
$685.5M
$1.2B
$2.2B
$3.8B
$6.8B
$12.0B
$21.3B
$37.8B
Maintenance CapEx
-$54.3M
-$96.2M
-$170.7M
-$302.7M
-$536.8M
-$952.0M
-$1.7B
-$3.0B
-$5.3B
-$9.4B
Owner Earnings
$163.7M
$290.3M
$514.9M
$913.2M
$1.6B
$2.9B
$5.1B
$9.0B
$16.0B
$28.4B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$151.6M
$248.9M
$408.7M
$671.2M
$1.1B
$1.8B
$3.0B
$4.9B
$8.0B
$13.2B
Terminal Value represents 87.0% of Enterprise Value