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 15,446 - -
Change - 7,138.64% 99.83% 18.74% - -
Enterprise Value (EV) 1 89.93 1,442 13,009 17,919 21,431 21,698
Change - 1,503.35% 802.19% 37.74% 19.6% 1.25%
P/E ratio -85.6x - -30.6x - 64.1x 21.8x
PBR - - - - 2.69x -
PEG - - - - - 0x
Capitalization / Revenue - 114x 1.9x 1.32x 0.96x 0.8x
EV / Revenue - 25.4x 1.9x 1.53x 1.34x 1.12x
EV / EBITDA - -72.7x 20.1x 16.5x 11.4x 7.87x
EV / EBIT - -68.8x 57.9x 23.2x 13.7x 9.49x
EV / FCF - 17x - -94.3x 33x 19.1x
FCF Yield - 5.88% - -1.06% 3.03% 5.23%
Dividend per Share 2 - - - - 0.065 -
Rate of return - - - - 0.3% -
EPS 2 -1.6 - -0.63 - 0.34 1
Distribution rate - - - - 19.1% -
Net sales 1 - 56.87 6,842 11,680 16,047 19,393
EBITDA 1 - -19.83 647.8 1,086 1,880 2,759
EBIT 1 - -20.95 224.7 773.1 1,569 2,286
Net income -1.07 - -279.4 - 173 -
Net Debt 1 - -5,068 - 2,472 5,984 6,252
Reference price 2 136.88 15.90 19.29 21.80 21.80 21.80
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-190.5x1.59x17.2x-.--% 16.2B
27.74x3.05x15.54x1.68% 43.82B
12.34x1.02x6.53x3.05% 43.27B
20.18x3.44x13.83x1.23% 15.29B
15.67x2.03x10.71x1.96% 13.3B
25.76x0.97x10.16x-.--% 10.56B
21.78x0.91x6x3.4% 8.32B
35.01x4.53x17.01x0.91% 8.08B
21.23x3.09x12.71x0.63% 7.81B
21.09x4.26x12.28x0.78% 7.36B
Average 1.03x 2.49x 12.20x 1.36% 17.4B
Weighted average by Cap. 1.37x 2.26x 11.96x 1.71%

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