CHRW
CH Robinson Worldwide Inc
Price:  
96.10 
USD
Volume:  
993,595.00
United States | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CHRW Intrinsic Value

104.10 %
Upside

What is the intrinsic value of CHRW?

As of 2025-05-30, the Intrinsic Value of CH Robinson Worldwide Inc (CHRW) is 196.14 USD. This CHRW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 96.10 USD, the upside of CH Robinson Worldwide Inc is 104.10%.

The range of the Intrinsic Value is 138.99 - 334.31 USD

Is CHRW undervalued or overvalued?

Based on its market price of 96.10 USD and our intrinsic valuation, CH Robinson Worldwide Inc (CHRW) is undervalued by 104.10%.

96.10 USD
Stock Price
196.14 USD
Intrinsic Value
Intrinsic Value Details

CHRW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 138.99 - 334.31 196.14 104.1%
DCF (Growth 10y) 182.64 - 416.97 251.77 162.0%
DCF (EBITDA 5y) 100.36 - 163.45 130.04 35.3%
DCF (EBITDA 10y) 144.23 - 228.83 182.39 89.8%
Fair Value 37.62 - 37.62 37.62 -60.85%
P/E 85.00 - 109.15 93.86 -2.3%
EV/EBITDA 36.34 - 73.27 60.79 -36.7%
EPV 57.47 - 85.76 71.62 -25.5%
DDM - Stable 35.82 - 109.11 72.46 -24.6%
DDM - Multi 116.05 - 266.03 160.66 67.2%

CHRW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 11,361.90
Beta 0.68
Outstanding shares (mil) 118.23
Enterprise Value (mil) 12,643.39
Market risk premium 4.60%
Cost of Equity 7.97%
Cost of Debt 4.59%
WACC 7.50%