Radiant Logistics, Inc. (RLGT) DCF Valuation

Radiant Logistics, Inc. (RLGT) DCF Valuation
  • ✓ 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

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Take charge of your Radiant Logistics, Inc. (RLGT) valuation analysis using our cutting-edge DCF Calculator! Preloaded with real RLGT data, this Excel template enables you to adjust forecasts and assumptions to accurately determine Radiant Logistics' intrinsic value.


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
Account Receivables, % 10.4 18.26 16.97 12.24 16.05
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, % 7.57 7.65 7.63 7.62 7.65 7.63 7.63 7.63 7.63 7.63
PV UFCF
SUM PV UFCF 114.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 29
Terminal Value 515
Present Terminal Value 357
Enterprise Value 471
Net Debt 33
Equity Value 438
Diluted Shares Outstanding, MM 49
Equity Value Per Share 8.97

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.

No products were found matching.