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

Compatible con MAC / PC, completamente desbloqueado

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
2020
AY2
2021
AY3
2022
AY4
2023
AY5
2024
FY1
2025
FY2
2026
FY3
2027
FY4
2028
FY5
2029
Revenue 6,195.0 7,940.0 8,993.0 9,778.0 11,709.0 13,755.4 16,159.4 18,983.5 22,301.2 26,198.8
Revenue Growth, % 0 28.17 13.26 8.73 19.75 17.48 17.48 17.48 17.48 17.48
EBITDA 415.0 589.0 697.0 680.0 816.0 984.6 1,156.7 1,358.9 1,596.4 1,875.4
EBITDA, % 6.7 7.42 7.75 6.95 6.97 7.16 7.16 7.16 7.16 7.16
Depreciation 323.0 335.0 329.0 361.0 415.0 559.2 657.0 771.8 906.7 1,065.1
Depreciation, % 5.21 4.22 3.66 3.69 3.54 4.07 4.07 4.07 4.07 4.07
EBIT 92.0 254.0 368.0 319.0 401.0 425.4 499.8 587.1 689.7 810.2
EBIT, % 1.49 3.2 4.09 3.26 3.42 3.09 3.09 3.09 3.09 3.09
Total Cash 328.0 333.0 495.0 468.0 413.0 641.2 753.2 884.9 1,039.5 1,221.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,224.0 1,507.0 1,647.0 1,774.0 1,836.0
Account Receivables, % 19.76 18.98 18.31 18.14 15.68
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 415.0 624.0 717.0 709.0 776.0 1,001.6 1,176.7 1,382.3 1,623.9 1,907.7
Accounts Payable, % 6.7 7.86 7.97 7.25 6.63 7.28 7.28 7.28 7.28 7.28
Capital Expenditure -222.0 -250.0 -342.0 -274.0 -359.0 -451.3 -530.1 -622.8 -731.6 -859.5
Capital Expenditure, % -3.58 -3.15 -3.8 -2.8 -3.07 -3.28 -3.28 -3.28 -3.28 -3.28
Tax Rate, % 8.22 8.22 8.22 8.22 8.22 8.22 8.22 8.22 8.22 8.22
EBITAT 337.3 254.0 274.6 274.6 368.0 385.0 452.3 531.3 624.2 733.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -370.7 265.0 214.6 226.6 429.0 54.6 317.2 372.7 437.8 514.3
WACC, % 7.39 7.39 6.85 7.1 7.22 7.19 7.19 7.19 7.19 7.19
PV UFCF
SUM PV UFCF 1,324.7
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 532
Terminal Value 14,425
Present Terminal Value 10,194
Enterprise Value 11,519
Net Debt 4,763
Equity Value 6,756
Diluted Shares Outstanding, MM 120
Equity Value Per Share 56.39

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.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.