The Discounted Cash Flow (DCF) valuation of XPO Logistics Inc (XPO) is 161.20 USD. With the latest stock price at 156.30 USD, the upside of XPO Logistics Inc based on DCF is 3.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.2% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 99.91 - 358.75 | 161.20 |
| Upside | -36.1% - 129.5% | 3.1% |