As of 2025-05-23, the Intrinsic Value of Echo Global Logistics Inc (ECHO) is 216.14 USD. This ECHO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.24 USD, the upside of Echo Global Logistics Inc is 348.10%.
The range of the Intrinsic Value is 123.71 - 922.76 USD
Based on its market price of 48.24 USD and our intrinsic valuation, Echo Global Logistics Inc (ECHO) is undervalued by 348.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 123.71 - 922.76 | 216.14 | 348.1% |
| DCF (Growth 10y) | 197.71 - 1,426.76 | 340.62 | 606.1% |
| DCF (EBITDA 5y) | 74.79 - 100.20 | 85.41 | 77.0% |
| DCF (EBITDA 10y) | 126.68 - 178.22 | 148.34 | 207.5% |
| Fair Value | 11.37 - 11.37 | 11.37 | -76.43% |
| P/E | 45.97 - 54.92 | 48.52 | 0.6% |
| EV/EBITDA | 22.74 - 43.83 | 30.58 | -36.6% |
| EPV | 30.25 - 47.78 | 39.01 | -19.1% |
| DDM - Stable | 25.90 - 213.35 | 119.62 | 148.0% |
| DDM - Multi | 104.63 - 681.95 | 182.57 | 278.5% |
| Market Cap (mil) | 1,252.31 |
| Beta | 0.79 |
| Outstanding shares (mil) | 25.96 |
| Enterprise Value (mil) | 1,302.63 |
| Market risk premium | 4.24% |
| Cost of Equity | 7.02% |
| Cost of Debt | 4.25% |
| WACC | 6.65% |