DCF Calculator

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

QXO, Inc. (QXO)

Industrials | Industrial - Distribution

Today's Price

$11.04

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. QXO currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -17.41% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 40.68% | CAGR (5y): 16.85%

Dividend Growth Rate

Regression: 62.72% | CAGR (5y): 130.78%

Exit Price Multiple

Capped at 18.00x (Historical 5y: n/a)

Discount Rate