As of 2025-06-02, the Intrinsic Value of GXO Logistics Inc (GXO) is 138.14 USD. This GXO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.14 USD, the upside of GXO Logistics Inc is 235.80%.
The range of the Intrinsic Value is 99.69 - 215.55 USD
Based on its market price of 41.14 USD and our intrinsic valuation, GXO Logistics Inc (GXO) is undervalued by 235.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 99.69 - 215.55 | 138.14 | 235.8% |
| DCF (Growth 10y) | 171.82 - 343.35 | 229.09 | 456.9% |
| DCF (EBITDA 5y) | 101.39 - 129.86 | 116.75 | 183.8% |
| DCF (EBITDA 10y) | 159.81 - 207.78 | 184.28 | 347.9% |
| Fair Value | 16.39 - 16.39 | 16.39 | -60.17% |
| P/E | 12.21 - 53.29 | 33.05 | -19.7% |
| EV/EBITDA | 33.34 - 45.05 | 40.43 | -1.7% |
| EPV | 54.37 - 73.34 | 63.86 | 55.2% |
| DDM - Stable | 4.89 - 11.22 | 8.05 | -80.4% |
| DDM - Multi | 81.06 - 146.05 | 104.41 | 153.8% |
| Market Cap (mil) | 4,707.24 |
| Beta | 0.97 |
| Outstanding shares (mil) | 114.42 |
| Enterprise Value (mil) | 7,139.24 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.32% |
| Cost of Debt | 4.67% |
| WACC | 7.42% |