XPO
XPO Logistics Inc
Price:  
129.73 
USD
Volume:  
1,798,195.00
United States | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XPO Intrinsic Value

22.60 %
Upside

What is the intrinsic value of XPO?

As of 2025-09-18, the Intrinsic Value of XPO Logistics Inc (XPO) is 159.06 USD. This XPO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 129.73 USD, the upside of XPO Logistics Inc is 22.60%.

The range of the Intrinsic Value is 102.37 - 321.85 USD

Is XPO undervalued or overvalued?

Based on its market price of 129.73 USD and our intrinsic valuation, XPO Logistics Inc (XPO) is undervalued by 22.60%.

129.73 USD
Stock Price
159.06 USD
Intrinsic Value
Intrinsic Value Details

XPO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 102.37 - 321.85 159.06 22.6%
DCF (Growth 10y) 133.77 - 385.61 199.28 53.6%
DCF (EBITDA 5y) 89.56 - 166.39 131.20 1.1%
DCF (EBITDA 10y) 118.93 - 213.50 167.07 28.8%
Fair Value 73.24 - 73.24 73.24 -43.54%
P/E 54.02 - 90.28 69.92 -46.1%
EV/EBITDA 39.84 - 126.89 91.94 -29.1%
EPV 48.65 - 72.75 60.70 -53.2%
DDM - Stable 26.87 - 88.17 57.52 -55.7%
DDM - Multi 69.30 - 178.88 100.15 -22.8%

XPO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,277.00
Beta 1.89
Outstanding shares (mil) 117.76
Enterprise Value (mil) 18,459.00
Market risk premium 4.60%
Cost of Equity 9.31%
Cost of Debt 6.23%
WACC 8.47%