Previous Close | $25.73 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Covenant Logistics Group, Inc. operates as a diversified transportation and logistics company, providing truckload, dedicated, and freight brokerage services across the U.S. The company generates revenue through asset-based trucking operations, including refrigerated and flatbed services, and non-asset-based logistics solutions. Its diversified model mitigates cyclical risks inherent in the freight industry. Covenant Logistics serves a broad customer base, ranging from retail to industrial sectors, leveraging its regional and national network to optimize freight efficiency. The company competes in a fragmented market, differentiating itself through reliability, technology-driven logistics platforms, and a balanced mix of contractual and spot-market pricing. Its asset-light brokerage segment provides flexibility, while the asset-based operations ensure steady cash flows. Covenant’s market position is strengthened by its ability to adapt to fluctuating demand, though it faces intense competition from larger players like Knight-Swift and Schneider.
In FY 2024, Covenant Logistics reported revenue of $1.13 billion, with net income of $35.9 million, reflecting a net margin of approximately 3.2%. Diluted EPS stood at $1.30. Operating cash flow was robust at $122.9 million, indicating efficient working capital management. The absence of capital expenditures suggests a focus on maintaining existing assets rather than aggressive expansion.
The company’s earnings power is supported by a balanced mix of asset-based and brokerage revenues, though margins remain modest due to industry-wide cost pressures. Operating cash flow coverage of net income highlights strong cash conversion. Capital efficiency is adequate, with no significant capex reported, suggesting a disciplined approach to reinvestment.
Covenant Logistics maintains a conservative balance sheet, with $35.6 million in cash and equivalents against total debt of $296.9 million. The debt level appears manageable given the operating cash flow generation. The absence of capex reduces liquidity risks, positioning the company to navigate cyclical downturns without excessive leverage.
Revenue growth trends are aligned with broader freight demand, though profitability is sensitive to fuel and labor costs. The company pays a modest dividend of $0.22 per share, reflecting a commitment to shareholder returns without compromising financial flexibility. Future growth may hinge on organic expansion and strategic acquisitions in the fragmented logistics sector.
The market likely prices Covenant Logistics based on its cyclical earnings potential and moderate margins. Valuation multiples should be benchmarked against peers, considering its hybrid asset-light and asset-heavy model. Investor expectations may focus on margin stability and the company’s ability to capitalize on freight demand fluctuations.
Covenant’s strategic advantages include its diversified service offerings and adaptable logistics platform. The outlook depends on freight market conditions, with potential upside from efficiency gains and technology adoption. Risks include fuel price volatility and competitive pressures, but the company’s balanced model provides resilience.
10-K filing, company financial statements
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |