DCF Calculator

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

XPO Logistics, Inc. (XPO)

Industrials | Trucking

Today's Price

$189.57

Today's Fair Value

$227.02 +19.76%

Margin of Safety

+16.50%

Projected Value (5Y)

$365.61 +92.86%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 1.56% | CAGR (5y): 49.66%

Diluted Shares Growth Rate

Regression: 0.62% | CAGR (5y): 3.13%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 22.3x)

Discount Rate