CHRW
CH Robinson Worldwide Inc
Price:  
82.60 
USD
Volume:  
1,234,593.00
United States | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CHRW Intrinsic Value

%
Upside

As of 2024-05-22, the Intrinsic Value of CH Robinson Worldwide Inc (CHRW) is 239.35 USD. This CHRW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.60 USD, the upside of CH Robinson Worldwide Inc is %.

The range of the Intrinsic Value is 164.42 - 436.66 USD

82.60 USD
Stock Price
239.35 USD
Intrinsic Value
Intrinsic Value Details

CHRW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 164.42 - 436.66 239.35 189.8%
DCF (Growth 10y) 242.83 - 612.09 345.08 317.8%
DCF (EBITDA 5y) 97.74 - 156.76 119.28 44.4%
DCF (EBITDA 10y) 162.27 - 249.78 194.95 136.0%
Fair Value 12.95 - 12.95 12.95 -84.32%
P/E 53.78 - 85.12 70.71 -14.4%
EV/EBITDA 14.85 - 52.19 29.08 -64.8%
EPV 75.41 - 109.55 92.48 12.0%
DDM - Stable 25.37 - 80.87 53.12 -35.7%
DDM - Multi 151.50 - 352.43 209.45 153.6%

CHRW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,663.37
Beta 0.38
Outstanding shares (mil) 116.99
Enterprise Value (mil) 11,305.96
Market risk premium 4.60%
Cost of Equity 7.01%
Cost of Debt 4.71%
WACC 6.55%