The Discounted Cash Flow (DCF) valuation of XPO Logistics Inc (XPO) is 159.06 USD. With the latest stock price at 129.73 USD, the upside of XPO Logistics Inc based on DCF is 22.6%.
Based on the latest price of 129.73 USD and our DCF valuation, XPO Logistics Inc (XPO) is a buy. buying XPO stocks now will result in a potential gain of 22.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.6% | 8.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 102.37 - 321.85 | 159.06 |
| Upside | -21.1% - 148.1% | 22.6% |