Greystone LOGISTICS, Inc. (GLGI) intrinsic value & 10-year financials
Greystone LOGISTICS, Inc. (GLGI) has a Graham intrinsic value of $1.72 per share. At $0.26 on Oct 17, 2026, the stock trades 85% below that value. Over the last 10 fiscal years revenue grew 9.1% a year to $57.9M, with an average return on invested capital of 14.0%.
- Graham intrinsic value
- $1.72
- Share price (Oct 17, 2026)
- $0.26
- Price vs Graham value
- 85% below
- Market cap
- $7.4M
- Revenue (FY2025)
- $57.9M
- Revenue growth (10-yr CAGR)
- 9.1%
- ROIC (10-yr avg)
- 14.0%
- Free cash flow (FY2025)
- $4.5M
GLGI 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $57.9M | $2.4M | $0.07 | $4.5M | 7.5% | 8.3% |
| FY2024 | $61.8M | $5.0M | $0.15 | $9.6M | 11.6% | 15.2% |
| FY2023 | $60.8M | $6.4M | $0.20 | -$5.3M | 7.0% | 9.3% |
| FY2022 | $74.2M | $4.5M | $0.13 | $506.8K | 3.5% | 9.5% |
| FY2021 | $64.9M | $3.6M | $0.10 | $12.3M | 9.6% | 15.8% |
| FY2020 | $76.2M | $5.0M | $0.15 | $2.3M | 9.0% | 21.3% |
| FY2019 | $71.1M | $2.1M | $0.05 | -$195.0K | 6.1% | 14.4% |
| FY2018 | $48.6M | $1.9M | — | $1.4M | 8.2% | 15.2% |
| FY2017 | $40.0M | $2.2M | — | $3.6M | 11.1% | 20.4% |
| FY2016 | $26.3M | $836.1K | — | -$1.4M | 8.3% | 10.8% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
GREYSTONE LOGISTICS, INC. is a consistent compounder, expanding top-line revenue at 9.1% annually over the past decade.
GREYSTONE LOGISTICS, INC. returns on capital have been average, hovering around 14.0% ROIC over the decade.
GREYSTONE LOGISTICS, INC. has not shown aggressive share repurchases (>10% retirement) or a major balance-sheet leverage increase (>50% net debt growth) over the 10-year window.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, GREYSTONE LOGISTICS, INC. is modeled at 9.9% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $1.72 per share.