DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Covenant Logistics Group, Inc. (CVLG)

Industrials | Trucking

Today's Price

$33.88

Today's Fair Value

$6.25 -81.55%

Margin of Safety

-442.08%

Projected Value (5Y)

$10.06 -70.31%

Dividends Paid (5Y)

$2.45

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -1.63% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -3.83% | CAGR (5y): -6.34%

Dividend Growth Rate

Regression: 25.32% | CAGR (5y): 28.4%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 10.86x)

Discount Rate