GXO Logistics, Inc. (GXO)
Transportation Services · Industrials · $644M
Intrinsic Value (Consensus)
$10.17
Current Price
$5.60
Margin of Safety
+81.6%
81.6% Below Intrinsic Value
Value: $10
Price: $6
Valuation Model Estimates
Current Price: $5.60
DCF (Discounted Cash Flow)
$12.12
Graham Number
$12.78
Earnings Power Value
$2.72
Relative Value (P/E)
$5.60
Dividend Discount Model
Not applicable
—
Consensus Value
$10.17
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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)
- $0.28
- EPS (Forward)
- $0.29
- Book Value
- $25.93
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 1.1%
- Debt/Equity
- 54%
- Revenue Growth
- 12.5%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance