DCF Calculator

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

GXO Logistics, Inc. (GXO)

Industrials | Integrated Freight & Logistics

Today's Price

$55.18

Today's Fair Value

$117.81 +113.5%

Margin of Safety

+53.16%

Projected Value (5Y)

$189.73 +243.84%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 25.28% | CAGR (5y): 92.62%

Diluted Shares Growth Rate

Regression: 0.56% | CAGR (5y): 0.29%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 24.94x)

Discount Rate