NYSE
XPO
Last Price
US $206.33
KEY FIGURES
MKT CAP
$23.7B
EPS
TTM
$2.97
PEG
TTM
N/M
P/E
TTM
68.29x
P/S
TTM
2.90x
YIELD
0.00%
GROWTH
Revenue Y/Y
5.75%
(FY vs FY)
EBITDA Y/Y
Cash Flow (DCF)
Fair Value
Market $206.33
—
Default assumptions
EBITDA Multiple
Fair Value
Market $206.33
-82.00%
Default assumptions
Valuation
Financial
Performance
Financial risk - Cash flow debt coverage.
XPO Logistics, Inc. cash flow to debt ratio of 20.97% indicates that the company cannot generate enough cash to cover its debt over time. This level indicates weak financial health.
Financial stability - Healthy cash flow growth.
XPO Logistics, Inc.'s free cash flow has increased 2.09K% from $15.00M last year to $329.00M, signaling increasing performance
Financial risk - Healthy debt to equity ratio.
XPO Logistics, Inc.'s debt to equity ratio is 2.18, which means that the company's assets are unhealthy financed, signaling financial risk. READ MORE: A ratio over 0.60 means the company finances its assets with debt, signaling financial risk. If ratio is negative, the company spent its own equity and risks bankruptcy
Financial stability - Healthy debt to equity ratio development.
XPO Logistics, Inc.'s debt has decreased relative to shareholder equity from 2.57 last year to 2.18 today, signaling strengthened financials
Financial risk - Net debt/EBITDA.
XPO Logistics, Inc. has a net debt to EBITDA ratio of 3.73x, which exceeds the 3.00x threshold, indicating high leverage and potential financial risk
Financial stability - ICR.
XPO Logistics, Inc.'s interest coverage ratio of 3.48 indicates that earnings with margin can cover interest payments on company debt
Financial risk - Profit margin growth.
XPO Logistics, Inc.'s profit margin has decreased (-12.53%) in the last year from 4.79% to 4.19%, signaling decreasing performance
Financial stability - Short term assets vs short term liabilities.
XPO Logistics, Inc.'s short-term assets of $1.63G exceed its short-term liabilities of $1.55G
Decreasing performance - ROA.
XPO Logistics, Inc.'s return on assets of 4.25% is lower than the 5.00% threshold, indicating inefficient asset utilization
Increasing performance - Absolute return on equity.
XPO Logistics, Inc.'s return on equity of 19.04%, is higher than 15.00%, indicating good performance
Increasing performance - Earnings quality.
XPO Logistics, Inc.'s operating cash flow exceeds its net income, indicating high-quality earnings backed by actual cash generation
Increasing performance - Earnings stability.
XPO Logistics, Inc. had positive net income in 5.00 out of 5 years, indicating stable and consistent earnings
Increasing performance - Free cash flow.
XPO Logistics, Inc. has positive free cash flow, indicating the company generates cash after capital expenditures
Decreasing performance - FCF yield.
XPO Logistics, Inc. has a free cash flow yield of 1.39%, which is below the 2.00% threshold, indicating limited cash return relative to market value
Decreasing performance - Healthy earnings growth.
XPO Logistics, Inc.'s yearly earnings has decreased -18.35% since last year from $387.00M to $316.00M, signaling decreasing performance
Increasing performance - Healthy revenue growth.
XPO Logistics, Inc.'s yearly revenue has increased 1.05% since last year from $8.07G to $8.16G, signaling increasing performance
Increasing performance - ROIC.
ROIC 8.23% (Source: FMP key-metrics). In the 5–10% partial-credit band. Score: 1 of 2. This band sits within the typical US weighted-average cost of capital range. Methodology choice can change the conclusion: under FMP's invested-capital definition the company is at or near its cost of capital; under narrower operating-capital definitions the same company may score higher. Invested capital here includes equity, non-current liabilities, and short-term debt. Cash is not subtracted. See methodology.
Increasing performance - 3-year revenue CAGR.
XPO Logistics, Inc.'s 3-year revenue CAGR of 1.86% is positive, indicating growing revenue over the past 3 years
Increasing performance - Revenue consistency.
XPO Logistics, Inc. had revenue growth in 5.00 out of 5 years, indicating consistent revenue performance
Increasing performance - ROE consistency.
XPO Logistics, Inc. had positive ROE in 5.00 out of 5 years, indicating consistent and reliable returns on equity
Overvalued - DCF valuation.
XPO Logistics, Inc. has insufficient data to evaluate this check.
Overvalued - Earnings yield.
XPO Logistics, Inc. has an earnings yield of 1.48%, which is below the 4.00% threshold, indicating the stock may be expensive relative to its earnings
Overvalued - EBITDA valuation.
XPO Logistics, Inc. is overvalued relative to its fair value price of 37.13 based on EBITDA multiple model
Overvalued - EV/EBITDA.
XPO Logistics, Inc. has an EV/EBITDA ratio of 22.59x, which exceeds the 20.00x threshold, indicating the stock may be overvalued relative to its operating earnings
Overvalued - PEG ratio value.
XPO Logistics, Inc. has negative trailing-twelve-month earnings; this ratio is not meaningful and the check fails
Overvalued - P/B ratio.
XPO Logistics, Inc. has a price-to-book ratio of 12.73x, which exceeds the 5.00x threshold, indicating the stock may be overvalued relative to its book value
Undervalued - P/S ratio.
XPO Logistics, Inc. has a price-to-sales ratio of 2.85x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue
Profit margin
Current Ratio
Capital Returns
19.04%
Return on equity
ROIC: 8.23%
Valuation History
68.3X
Price to Earnings
EV/EBITDA: 22.6X
Cash flow
Profit margin
17.66%
(FY vs FY)
Cash flow Y/Y
-12.35%
(FY vs FY)
EARNINGS FV (GRAHAM)
Fair Value
Market $206.33
-68.25%
Default assumptions
Base valuations use default assumptions. Customize in the Valuator.