The Discounted Cash Flow (DCF) valuation of GXO Logistics Inc (GXO) is 132.08 USD. With the latest stock price at 53.08 USD, the upside of GXO Logistics Inc based on DCF is 148.8%.
Based on the latest price of 53.08 USD and our DCF valuation, GXO Logistics Inc (GXO) is a buy. buying GXO stocks now will result in a potential gain of 148.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.4% | 8.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 92.77 - 218.06 | 132.08 |
| Upside | 74.8% - 310.8% | 148.8% |