CHRW
CH Robinson Worldwide Inc
Price:  
105.58 
USD
Volume:  
499,040.00
United States | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CHRW Intrinsic Value

110.50 %
Upside

As of 2024-12-04, the Intrinsic Value of CH Robinson Worldwide Inc (CHRW) is 222.28 USD. This CHRW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 105.58 USD, the upside of CH Robinson Worldwide Inc is 110.50%.

The range of the Intrinsic Value is 141.84 - 501.54 USD

105.58 USD
Stock Price
222.28 USD
Intrinsic Value
Intrinsic Value Details

CHRW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 141.84 - 501.54 222.28 110.5%
DCF (Growth 10y) 200.29 - 679.33 308.17 191.9%
DCF (EBITDA 5y) 121.45 - 179.68 152.21 44.2%
DCF (EBITDA 10y) 179.19 - 282.86 229.11 117.0%
Fair Value 14.69 - 14.69 14.69 -86.08%
P/E 66.06 - 103.86 87.81 -16.8%
EV/EBITDA 33.87 - 61.65 49.49 -53.1%
EPV 62.31 - 114.49 88.40 -16.3%
DDM - Stable 23.75 - 102.76 63.25 -40.1%
DDM - Multi 124.33 - 396.52 186.87 77.0%

CHRW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,480.61
Beta 0.07
Outstanding shares (mil) 118.21
Enterprise Value (mil) 13,957.19
Market risk premium 4.60%
Cost of Equity 7.62%
Cost of Debt 4.47%
WACC 7.15%