Company Valuation: QXO, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Capitalization 1 89.93 6,510 13,009 15,368 - -
Change - 7,138.64% 99.83% 18.14% - -
Enterprise Value (EV) 1 89.93 1,442 14,000 18,589 21,364 23,172
Change - 1,503.35% 870.92% 32.78% 14.93% 8.47%
P/E ratio -85.6x - -30.6x -42.5x 723x 29.3x
PBR - - 1.34x 3.2x 3.35x 3.31x
PEG - - - 2.2x -7x 0x
Capitalization / Revenue - 114x 1.9x 1.32x 0.94x 0.74x
EV / Revenue - 25.4x 2.05x 1.6x 1.3x 1.12x
EV / EBITDA - -72.7x 21.6x 17.3x 11.3x 8.32x
EV / EBIT - -68.8x 62.3x 23.8x 13.7x 10x
EV / FCF - 17x 76.4x -97.8x 32.9x 19.9x
FCF Yield - 5.88% 1.31% -1.02% 3.04% 5.03%
Dividend per Share 2 - - - 0.07 0.07 0.07
Rate of return - - - 0.32% 0.32% 0.32%
EPS 2 -1.6 - -0.63 -0.51 0.03 0.74
Distribution rate - - - -13.7% 233% 9.46%
Net sales 1 - 56.87 6,842 11,642 16,423 20,732
EBITDA 1 - -19.83 647.8 1,075 1,889 2,786
EBIT 1 - -20.95 224.7 782.5 1,555 2,314
Net income -1.07 - -279.4 - 173 -
Net Debt 1 - -5,068 991.1 3,221 5,995 7,804
Reference price 2 136.88 15.90 19.29 21.69 21.69 21.69
Nbr of stocks (in thousands) 657 409,430 674,392 708,551 - -
Announcement Date 3/14/24 3/4/25 2/25/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-42.53x1.6x17.29x0.32% 15.37B
26.37x2.92x14.88x1.77% 41.96B
11.91x1x6.35x3.16% 41.86B
19.04x3.27x13.18x1.31% 14.4B
15.42x2x10.57x1.99% 13.08B
25.6x0.96x10.11x-.--% 10.5B
34.18x4.43x16.61x0.94% 7.89B
20.19x0.87x5.7x3.66% 7.7B
20.84x3.03x12.46x0.64% 7.66B
20.45x4.13x11.91x0.81% 7.13B
Average 15.15x 2.42x 11.90x 1.46% 16.76B
Weighted average by Cap. 14.48x 2.19x 11.61x 1.81%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

SPRING SALE -40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW