Valuation GXO Logistics, Inc.

Equities

Delayed Nyse Other stock markets 03:54:35 2025-01-23 pm EST			5-day change	1st Jan Change
44.99 ^USD	-0.22%		+1.61%	+3.64%

Jan. 15	Exchange-Traded Funds, Equity Futures Higher Pre-Bell Wednesday as Investors Focus on Inflation, Earnings Reports	MT
Jan. 15	GXO Logistics Strikes Deliveries Partnership With The Perfume Shop	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026
Capitalization ¹	10,413	5,065	7,275	5,387	5,387	-
Change	-	-51.36%	43.65%	-25.95%	0%	-
Enterprise Value (EV) ¹	11,041	6,376	8,454	7,396	7,145	6,838
Change	-	-42.25%	32.6%	-12.52%	-3.39%	-4.29%
P/E ratio	68.8x	25.6x	31.9x	42.8x	19.3x	15x
PBR	4.43x	1.92x	2.5x	1.72x	1.56x	1.41x
PEG	-	1x	2.1x	-0.9x	0x	0.5x
Capitalization / Revenue	1.31x	0.56x	0.74x	0.46x	0.42x	0.39x
EV / Revenue	1.39x	0.71x	0.86x	0.63x	0.56x	0.5x
EV / EBITDA	18.1x	8.76x	11.4x	9.08x	7.95x	6.85x
EV / EBIT	43.5x	15.3x	18.8x	14.5x	12.2x	10.4x
EV / FCF	53.9x	26.6x	28x	31.6x	21x	17.1x
FCF Yield	1.86%	3.76%	3.57%	3.17%	4.76%	5.86%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	1.32	1.67	1.92	1.054	2.338	3.007
Distribution rate	-	-	-	-	-	-
Net sales ¹	7,940	8,993	9,778	11,670	12,801	13,800
EBITDA ¹	611	728	741	814.3	898.7	998
EBIT ¹	254	416	450	508.9	584.3	655.2
Net income ¹	153	197	229	119.4	268.4	346.3
Net Debt ¹	628	1,311	1,179	2,008	1,757	1,451
Reference price ²	90.83	42.69	61.16	45.09	45.09	45.09
Nbr of stocks (in thousands)	114,643	118,639	118,955	119,483	119,483	-
Announcement Date	2/15/22	2/14/23	2/13/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
GXO LOGISTICS, INC.	42.79x	0.63x	9.08x	-.--%	5.39B
UNITED PARCEL SERVICE, INC.	18.26x	1.43x	10.62x	+4.91%	113B
FEDEX CORPORATION	15.46x	0.92x	7.51x	+2.04%	65.13B
DHL GROUP	12.45x	0.71x	5.66x	+5.32%	41.98B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	20.5x	1.42x	13.89x	+1.29%	15.72B
INPOST S.A.	26.21x	3.67x	11.34x	-.--%	8.27B
J&T GLOBAL EXPRESS LIMITED	63.88x	0.72x	9.97x	-.--%	6.97B
SG HOLDINGS CO.,LTD.	14.21x	0.66x	7.31x	+3.61%	5.74B
SINOTRANS LIMITED	6.47x	0.26x	5.54x	+7.90%	4.71B
INTERNATIONAL DISTRIBUTION SERVICES PLC	14.25x	0.39x	5.77x	+2.77%	4.3B
Average	23.45x	1.08x	8.67x	+2.78%	27.13B
Weighted average by Cap.	18.37x	1.17x	9.04x	+3.69%