investorscraft@gmail.com

Intrinsic Value of Covenant Logistics Group, Inc. (CVLG)

Previous Close$25.73
Intrinsic Value
Upside potential
Previous Close
$25.73

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K filing, company financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount