GXO Logistics, Inc. (GXO) DCF Valuation

GXO Logistics, Inc. (GXO) Valoración de DCF

US | Industrials | Integrated Freight & Logistics | NYSE
GXO Logistics, Inc. (GXO) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

GXO Logistics, Inc. (GXO) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

¡Aumente la eficiencia y mejore la precisión con nuestra calculadora DCF (GXO)! Utilizando datos reales de GXO Logistics, Inc. y suposiciones personalizables, esta herramienta le permite pronosticar, analizar y valorar GXO como un inversor experimentado.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 6,094.0 6,195.0 7,940.0 8,993.0 9,778.0 11,044.6 12,475.4 14,091.4 15,916.9 17,978.7
Revenue Growth, % 0 1.66 28.17 13.26 8.73 12.95 12.95 12.95 12.95 12.95
EBITDA 468.0 415.0 589.0 697.0 680.0 806.3 910.7 1,028.7 1,162.0 1,312.5
EBITDA, % 7.68 6.7 7.42 7.75 6.95 7.3 7.3 7.3 7.3 7.3
Depreciation 302.0 323.0 335.0 329.0 361.0 480.2 542.4 612.7 692.0 781.7
Depreciation, % 4.96 5.21 4.22 3.66 3.69 4.35 4.35 4.35 4.35 4.35
EBIT 166.0 92.0 254.0 368.0 319.0 326.1 368.3 416.1 469.9 530.8
EBIT, % 2.72 1.49 3.2 4.09 3.26 2.95 2.95 2.95 2.95 2.95
Total Cash 200.0 328.0 333.0 495.0 468.0 509.4 575.4 649.9 734.1 829.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,069.0 1,224.0 1,507.0 1,647.0 1,774.0
Account Receivables, % 17.54 19.76 18.98 18.31 18.14
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 413.0 415.0 624.0 717.0 709.0 807.6 912.2 1,030.3 1,163.8 1,314.6
Accounts Payable, % 6.78 6.7 7.86 7.97 7.25 7.31 7.31 7.31 7.31 7.31
Capital Expenditure -222.0 -222.0 -250.0 -342.0 -274.0 -375.1 -423.7 -478.6 -540.5 -610.6
Capital Expenditure, % -3.64 -3.58 -3.15 -3.8 -2.8 -3.4 -3.4 -3.4 -3.4 -3.4
Tax Rate, % 13.91 13.91 13.91 13.91 13.91 13.91 13.91 13.91 13.91 13.91
EBITAT 113.9 337.3 254.0 274.6 274.6 280.0 316.3 357.3 403.5 455.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -462.1 285.3 265.0 214.6 226.6 209.2 274.3 309.8 349.9 395.3
WACC, % 8.13 8.75 8.75 8.25 8.48 8.47 8.47 8.47 8.47 8.47
PV UFCF
SUM PV UFCF 1,184.7
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 409
Terminal Value 8,230
Present Terminal Value 5,481
Enterprise Value 6,665
Net Debt 3,618
Equity Value 3,047
Diluted Shares Outstanding, MM 119
Equity Value Per Share 25.50

What You Will Get

  • Real GXO Financial Data: Pre-filled with GXO Logistics’ historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See GXO’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive GXO Financials: Gain access to precise historical data and future forecasts tailored for GXO Logistics, Inc. (GXO).
  • Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Instant updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Clear and concise charts and summaries to effectively visualize your valuation outcomes.
  • Designed for All Levels: An intuitive layout suitable for investors, CFOs, and consultants, whether experienced or new to the field.

How It Works

  • Download: Obtain the comprehensive Excel file featuring GXO Logistics, Inc. (GXO) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC to suit your analysis.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and evaluate outcomes instantly.
  • Make Decisions: Leverage the valuation insights to inform your investment choices.

Why Choose This Calculator for GXO Logistics, Inc. (GXO)?

  • Accurate Data: Access to real GXO financials guarantees dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Built-in calculations remove the hassle of starting from the beginning.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the logistics sector.
  • User-Friendly: Easy-to-navigate design and clear instructions simplify usage for everyone.

Who Should Use This Product?

  • Investors: Assess GXO’s valuation before making stock transactions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and evaluate forecasts.
  • Startup Founders: Understand how leading logistics companies like GXO are valued.
  • Consultants: Provide expert valuation reports for clients in the logistics sector.
  • Students and Educators: Utilize real-world data to practice and teach valuation strategies.

What the Template Contains

  • Pre-Filled Data: Includes GXO Logistics, Inc. (GXO)'s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze GXO Logistics, Inc. (GXO)'s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.