As of 2025-05-06, the Intrinsic Value of CH Robinson Worldwide Inc (CHRW) is 230.10 USD. This CHRW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 89.94 USD, the upside of CH Robinson Worldwide Inc is 155.80%.
The range of the Intrinsic Value is 164.00 - 387.73 USD
Based on its market price of 89.94 USD and our intrinsic valuation, CH Robinson Worldwide Inc (CHRW) is undervalued by 155.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 164.00 - 387.73 | 230.10 | 155.8% |
| DCF (Growth 10y) | 213.26 - 477.09 | 291.88 | 224.5% |
| DCF (EBITDA 5y) | 115.53 - 202.40 | 159.53 | 77.4% |
| DCF (EBITDA 10y) | 163.02 - 269.84 | 214.28 | 138.2% |
| Fair Value | 34.48 - 34.48 | 34.48 | -61.66% |
| P/E | 77.36 - 115.16 | 96.65 | 7.5% |
| EV/EBITDA | 33.20 - 82.36 | 62.20 | -30.8% |
| EPV | 59.66 - 86.88 | 73.27 | -18.5% |
| DDM - Stable | 33.86 - 101.52 | 67.69 | -24.7% |
| DDM - Multi | 138.84 - 312.32 | 191.04 | 112.4% |
| Market Cap (mil) | 10,633.61 |
| Beta | 0.55 |
| Outstanding shares (mil) | 118.23 |
| Enterprise Value (mil) | 11,899.29 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.82% |
| Cost of Debt | 4.59% |
| WACC | 7.34% |