XPO
XPO Logistics Inc
Price:  
120.60 
USD
Volume:  
681,569.00
United States | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XPO Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of XPO Logistics Inc (XPO) is 147.55 USD. This XPO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 120.60 USD, the upside of XPO Logistics Inc is %.

The range of the Intrinsic Value is 95.90 - 288.28 USD

120.60 USD
Stock Price
147.55 USD
Intrinsic Value
Intrinsic Value Details

XPO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 95.90 - 288.28 147.55 22.4%
DCF (Growth 10y) 108.93 - 297.51 159.95 32.6%
DCF (EBITDA 5y) 59.45 - 106.42 73.69 -38.9%
DCF (EBITDA 10y) 78.00 - 129.47 94.53 -21.6%
Fair Value 40.74 - 40.74 40.74 -66.22%
P/E 31.36 - 43.09 37.69 -68.7%
EV/EBITDA 19.96 - 67.02 33.72 -72.0%
EPV 75.99 - 101.41 88.70 -26.5%
DDM - Stable 16.31 - 49.67 32.99 -72.6%
DDM - Multi 58.58 - 140.09 82.78 -31.4%

XPO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 13,985.98
Beta 2.11
Outstanding shares (mil) 115.97
Enterprise Value (mil) 16,977.98
Market risk premium 4.60%
Cost of Equity 8.97%
Cost of Debt 5.96%
WACC 8.09%