Valuation GXO Logistics, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-03-11 pm EDT			5-day change	1st Jan Change
54.60 ^USD	-0.18%		-10.43%	+3.72%

Mar. 06	GXO Logistics, Inc. Appoints Mark Suchinski as Chief Financial Officer, Effective April 1, 2026	CI
Mar. 06	GXO Logistics Names Mark Suchinski as CFO	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	10,413	5,065	7,275	5,197	6,027	6,275	-	-
Change	-	-51.36%	43.65%	-28.56%	15.96%	4.11%	-	-
Enterprise Value (EV) ¹	11,041	6,376	8,454	7,415	8,238	7,850	7,753	7,219
Change	-	-42.25%	32.6%	-12.29%	11.09%	-4.71%	-1.23%	-6.9%
P/E ratio	68.8x	25.6x	31.9x	38.8x	188x	27.1x	21.1x	15.8x
PBR	4.43x	1.92x	2.5x	1.73x	2.02x	1.97x	1.74x	1.56x
PEG	-	1x	2.1x	-0.9x	-2.5x	0x	0.7x	0.5x
Capitalization / Revenue	1.31x	0.56x	0.74x	0.44x	0.46x	0.45x	0.42x	0.4x
EV / Revenue	1.39x	0.71x	0.86x	0.63x	0.63x	0.56x	0.52x	0.47x
EV / EBITDA	18.1x	8.76x	11.4x	9.1x	9.35x	8.25x	7.44x	6.23x
EV / EBIT	43.5x	15.3x	18.8x	14.6x	15.1x	13.1x	11.7x	9.28x
EV / FCF	53.9x	26.6x	28x	29.5x	31.8x	20.9x	18.6x	-
FCF Yield	1.86%	3.76%	3.57%	3.38%	3.14%	4.78%	5.36%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.32	1.67	1.92	1.12	0.28	2.019	2.588	3.468
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	7,940	8,993	9,778	11,709	13,178	13,948	14,794	15,511
EBITDA ¹	611	728	741	815	881	951.5	1,042	1,159
EBIT ¹	254	416	450	508	544	599.8	662.3	777.8
Net income ¹	153	197	229	134	32	232.7	297.9	318.9
Net Debt ¹	628	1,311	1,179	2,218	2,211	1,575	1,478	943.8
Reference price ²	90.83	42.69	61.16	43.50	52.64	54.70	54.70	54.70
Nbr of stocks (in thousands)	114,643	118,639	118,955	119,483	114,493	114,714	-	-
Announcement Date	2/15/22	2/14/23	2/13/24	2/12/25	2/10/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GXO LOGISTICS, INC.	27.1x	0.56x	8.25x	-.--%	6.27B
UNITED PARCEL SERVICE, INC.	14.4x	1.19x	8.63x	6.52%	85.69B
FEDEX CORPORATION	21.56x	1.08x	9.51x	1.6%	84.52B
DHL GROUP	14.63x	0.91x	6.82x	4.11%	60.84B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	23.34x	1.6x	16.29x	1.14%	18.87B
J&T GLOBAL EXPRESS LIMITED	35.96x	0.95x	11.71x	-.--%	11.21B
INPOST S.A.	31.11x	2.75x	9.67x	-.--%	8.78B
SINOTRANS LIMITED	6.97x	0.35x	5.3x	6.62%	5.74B
SG HOLDINGS CO.,LTD.	14.81x	0.68x	8.02x	3.65%	5.5B
WUCHAN ZHONGDA GROUP CO.,LTD.	7.19x	-	-	-	4.17B
Average	19.71x	1.12x	9.35x	2.63%	29.16B
Weighted average by Cap.	18.47x	1.12x	9.07x	3.56%