C. H. ROBINSON WORLDWIDE, INC. (CHRW)
Arrangement of Transportation of Freight & Cargo · Industrials · $11.4B
Intrinsic Value (Consensus)
$98.67
Current Price
$96.60
Margin of Safety
+2.1%
2.1% Below Intrinsic Value
Value: $99
Price: $97
Valuation Model Estimates
Current Price: $96.60
DCF (Discounted Cash Flow)
$355.17
Graham Number
$41.20
Earnings Power Value
$46.89
Relative Value (P/E)
$96.60
Dividend Discount Model
$210.00
Consensus Value
$98.67
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $4.83
- EPS (Forward)
- $5.80
- Book Value
- $15.62
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 31.8%
- Debt/Equity
- 59%
- Revenue Growth
- -8.4%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.7%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance