Company Valuation: C.H. Robinson Worldwide, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 13,935 10,777 10,077 12,213 18,992 17,877 - -
Change - -22.66% -6.49% 21.19% 55.5% -5.87% - -
Enterprise Value (EV) 1 15,596 12,534 11,512 13,445 19,920 19,064 18,944 18,828
Change - -19.64% -8.15% 16.79% 48.16% -4.3% -0.63% -0.61%
P/E 17.1x 12.4x 31.8x 26.8x 33.3x 25.2x 20.2x 17.7x
PBR 7.12x 8.6x 7.29x 7.24x 10.6x 9.75x 8.95x 8.13x
PEG - 0.7x -0.5x 0.6x 1.3x 1x 0.8x 1.3x
Capitalization / Revenue 0.6x 0.44x 0.57x 0.69x 1.17x 0.98x 0.91x 0.88x
EV / Revenue 0.68x 0.51x 0.65x 0.76x 1.23x 1.04x 0.97x 0.93x
EV / EBITDA 13.3x 8.98x 17.7x 15.7x 21.3x 17.8x 15x 14.3x
EV / EBIT 14.4x 9.62x 20.8x 17.7x 23.9x 19.5x 16.4x 15.2x
EV / FCF 649x 8.24x 17.8x 30.9x 23.6x 27.8x 20.4x 19.4x
FCF Yield 0.15% 12.1% 5.63% 3.23% 4.24% 3.6% 4.89% 5.16%
Dividend per Share 2 2.08 2.26 2.44 2.46 2.49 2.515 2.622 2.641
Rate of return 1.93% 2.47% 2.82% 2.38% 1.55% 1.64% 1.71% 1.73%
EPS 2 6.31 7.4 2.72 3.86 4.83 6.062 7.573 8.636
Distribution rate 33% 30.5% 89.7% 63.7% 51.6% 41.5% 34.6% 30.6%
Net sales 1 23,102 24,697 17,596 17,725 16,233 18,292 19,572 20,270
EBITDA 1 1,173 1,396 651.6 856.5 936.6 1,072 1,263 1,319
EBIT 1 1,082 1,303 552.6 759.3 833.7 978.2 1,155 1,237
Net income 1 844.2 940.5 325.1 465.7 587.1 726.7 883.2 950.7
Net Debt 1 1,661 1,756 1,435 1,232 928.6 1,187 1,067 950.8
Reference price 2 107.63 91.56 86.39 103.32 160.76 152.99 152.99 152.99
Nbr of stocks (in thousands) 1,29,471 1,17,709 1,16,651 1,18,205 1,18,137 1,16,851 - -
Announcement Date 02/02/22 01/02/23 31/01/24 29/01/25 28/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.24x1.04x17.78x1.64% 1.79TCr
25.17x8.04x15.73x0.81% 7.68TCr
20.43x6.66x13.66x2.21% 7.19TCr
36.02x2.57x15.25x-.--% 2.04TCr
58.96x - - - 1.12TCr
37.29x1.57x9.83x1.2% 1.09TCr
16.95x1.25x5.74x1.5% 914.73Cr
31.42x0.95x8.18x1.21% 571.66Cr
19.19x3.42x6.2x1.41% 537.85Cr
36.77x0.63x7.45x0.37% 287.73Cr
Average 30.74x 2.90x 11.09x 1.15% 2.32TCr
Weighted average by Cap. 26.69x 5.53x 13.94x 1.32%

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

  1. Stock Market
  2. Stocks
  3. CHRW Stock
  4. Valuation C.H. Robinson Worldwide, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!