The Discounted Cash Flow (DCF) valuation of XPO Logistics Inc (XPO) is 145.18 USD. With the latest stock price at 107.45 USD, the upside of XPO Logistics Inc based on DCF is 35.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.9% | 7.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 95.54 - 273.22 | 145.18 |
| Upside | -11.1% - 154.3% | 35.1% |