DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

C.H. Robinson Worldwide, Inc. (CHRW)

Industrials | Integrated Freight & Logistics

Today's Price

$128.71

Today's Fair Value

$101.63 -21.04%

Margin of Safety

-26.65%

Projected Value (5Y)

$163.67 +27.16%

Dividends Paid (5Y)

$14.13

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -1.39% | CAGR (5y): 3.38%

Diluted Shares Growth Rate

Regression: -2.07% | CAGR (5y): -2.25%

Dividend Growth Rate

Regression: 5.06% | CAGR (5y): 4.32%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 17.21x)

Discount Rate