The Discounted Cash Flow (DCF) valuation of XPO Logistics Inc (XPO) is 181.85 USD. With the latest stock price at 221.21 USD, the upside of XPO Logistics Inc based on DCF is -17.8%.
Based on the latest price of 221.21 USD and our DCF valuation, XPO Logistics Inc (XPO) is a sell. selling XPO stocks now will result in a potential gain of 17.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.1% | 7.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 106.11 - 510.86 | 181.85 |
| Upside | -52.0% - 130.9% | -17.8% |