Projected Income Statement: Radiant Logistics, Inc.

Forecast Balance Sheet: Radiant Logistics, Inc.

Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 8/30/21 9/13/22 9/13/23 9/12/24 9/15/25 - -
Estimates

Cash Flow Forecast: Radiant Logistics, Inc.

Fiscal Period: June 2023 2024 2025 2026 2027
CAPEX 1 - - - 5 6
Change - - - - 20%
Free Cash Flow (FCF) 1 90.33 8.66 8.144 19 22
Change - -90.41% -5.96% 133.3% 15.79%
Announcement Date 9/13/23 9/12/24 9/15/25 - -
1USD in Million
Estimates

Forecast Financial Ratios: Radiant Logistics, Inc.

Fiscal Period: June 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - 5.49% 5.62% 5.13% 3.88% 4.29% 3.84% 4.34%
EBIT Margin (%) - 2.92% 3.97% 2.59% 1.16% 2.33% 2.17% 2.45%
EBT Margin (%) - 3.3% - 2.54% 1.21% 2.35% 2.09% 2.31%
Net margin (%) - 2.58% - 1.9% 0.96% 1.92% 1.61% 1.75%
FCF margin (%) - - - 8.32% 1.08% 0.9% 2.1% 2.32%
FCF / Net Income (%) - - - 438.6% 112.69% 47.1% 130.57% 132.81%

Profitability

        
ROA 4.35% 5.77% 8.51% 3.85% 1.45% 2.91% - -
ROE 9.32% 15.66% 25.55% 10.63% 3.95% 8.01% - -

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - 0.55% 0.63%
CAPEX / EBITDA (%) - - - - - - 14.42% 14.57%
CAPEX / FCF (%) - - - - - - 26.32% 27.27%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - 0.45 0.88 0.42 0.16 0.35 0.3 0.37
Change - - 95.56% -52.27% -61.9% 118.75% -14.29% 23.33%
Nbr of stocks (in thousands) - 49,408 48,476 46,553 45,447 45,673 45,198 45,198
Announcement Date - 8/30/21 9/13/22 9/13/23 9/12/24 9/15/25 - -
1USD
Estimates
2026 *2027 *
P/E 28.1x 22.8x
PBR - -
EV / Sales 0.42x 0.4x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
8.440USD
Average target price
10.25USD
Spread / Average Target
+21.45%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. RLGT Stock
  4. Financials Radiant Logistics, Inc.