As of 2024-12-12, the Intrinsic Value of CH Robinson Worldwide Inc (CHRW) is
222.65 USD. This CHRW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 109.13 USD, the upside of CH Robinson Worldwide Inc is
104.00%.
The range of the Intrinsic Value is 141.85 - 505.10 USD
222.65 USD
Intrinsic Value
CHRW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
141.85 - 505.10 |
222.65 |
104.0% |
| DCF (Growth 10y) |
200.30 - 684.21 |
308.70 |
182.9% |
| DCF (EBITDA 5y) |
118.47 - 177.20 |
147.59 |
35.2% |
| DCF (EBITDA 10y) |
176.11 - 280.00 |
223.97 |
105.2% |
| Fair Value |
14.69 - 14.69 |
14.69 |
-86.54% |
| P/E |
65.70 - 101.51 |
85.28 |
-21.9% |
| EV/EBITDA |
32.40 - 60.27 |
47.08 |
-56.9% |
| EPV |
62.31 - 114.86 |
88.59 |
-18.8% |
| DDM - Stable |
23.74 - 103.46 |
63.60 |
-41.7% |
| DDM - Multi |
124.33 - 399.23 |
187.16 |
71.5% |
CHRW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,900.26 |
| Beta |
0.07 |
| Outstanding shares (mil) |
118.21 |
| Enterprise Value (mil) |
14,376.84 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.61% |
| Cost of Debt |
4.47% |
| WACC |
7.14% |