The Discounted Cash Flow (DCF) valuation of XPO Logistics Inc (XPO) is 189.03 USD. With the latest stock price at 135.91 USD, the upside of XPO Logistics Inc based on DCF is 39.1%.
Based on the latest price of 135.91 USD and our DCF valuation, XPO Logistics Inc (XPO) is a buy. buying XPO stocks now will result in a potential gain of 39.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 8.9% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 123.58 - 376.41 | 189.03 |
| Upside | -9.1% - 177.0% | 39.1% |