As of 2024-12-12, the Intrinsic Value of XPO Logistics Inc (XPO) is
161.20 USD. This XPO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 158.13 USD, the upside of XPO Logistics Inc is
1.90%.
The range of the Intrinsic Value is 99.91 - 358.75 USD
161.20 USD
Intrinsic Value
XPO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
99.91 - 358.75 |
161.20 |
1.9% |
| DCF (Growth 10y) |
108.42 - 351.45 |
166.44 |
5.3% |
| DCF (EBITDA 5y) |
87.08 - 132.80 |
110.49 |
-30.1% |
| DCF (EBITDA 10y) |
96.90 - 148.65 |
122.04 |
-22.8% |
| Fair Value |
79.47 - 79.47 |
79.47 |
-49.75% |
| P/E |
51.43 - 96.44 |
68.68 |
-56.6% |
| EV/EBITDA |
50.82 - 80.85 |
66.59 |
-57.9% |
| EPV |
73.46 - 105.92 |
89.69 |
-43.3% |
| DDM - Stable |
31.44 - 116.22 |
73.83 |
-53.3% |
| DDM - Multi |
63.94 - 184.84 |
95.14 |
-39.8% |
XPO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
18,406.33 |
| Beta |
1.69 |
| Outstanding shares (mil) |
116.40 |
| Enterprise Value (mil) |
21,439.33 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.77% |
| Cost of Debt |
5.69% |
| WACC |
8.04% |