The Discounted Cash Flow (DCF) valuation of XPO Logistics Inc (XPO) is 158.54 USD. With the latest stock price at 138.53 USD, the upside of XPO Logistics Inc based on DCF is 14.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.0% | 8.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 103.91 - 305.69 | 158.54 |
| Upside | -25.0% - 120.7% | 14.4% |