The Discounted Cash Flow (DCF) valuation of XPO Logistics Inc (XPO) is 156.11 USD. With the latest stock price at 109.70 USD, the upside of XPO Logistics Inc based on DCF is 42.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.8% | 7.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 92.04 - 394.53 | 156.11 |
| Upside | -16.1% - 259.6% | 42.3% |