As of 2024-07-27, the Intrinsic Value of CH Robinson Worldwide Inc (CHRW) is
286.46 USD. This CHRW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 89.47 USD, the upside of CH Robinson Worldwide Inc is
%.
The range of the Intrinsic Value is 175.35 - 760.04 USD
286.46 USD
Intrinsic Value
CHRW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
175.35 - 760.04 |
286.46 |
220.2% |
DCF (Growth 10y) |
250.29 - 1,025.57 |
398.55 |
345.5% |
DCF (EBITDA 5y) |
106.64 - 162.31 |
130.91 |
46.3% |
DCF (EBITDA 10y) |
168.54 - 257.46 |
206.55 |
130.9% |
Fair Value |
12.94 - 12.94 |
12.94 |
-85.53% |
P/E |
56.27 - 92.43 |
73.31 |
-18.1% |
EV/EBITDA |
19.29 - 55.23 |
33.35 |
-62.7% |
EPV |
70.51 - 111.46 |
90.99 |
1.7% |
DDM - Stable |
27.37 - 132.33 |
79.85 |
-10.8% |
DDM - Multi |
157.45 - 554.41 |
241.11 |
169.5% |
CHRW Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
10,476.04 |
Beta |
0.16 |
Outstanding shares (mil) |
117.09 |
Enterprise Value (mil) |
12,118.63 |
Market risk premium |
4.60% |
Cost of Equity |
7.19% |
Cost of Debt |
4.71% |
WACC |
6.73% |