Valuation GXO Logistics, Inc.

Stocks

Market Closed - NYSE Other stock markets 01:30:03 12/06/2026 am IST			After hours 05:20:32 am
49.81 ^USD	+4.21%		49.01	-1.61%

10/06	GXO Logistics Signs Multi-Year Agreement With L'Oreal to Support Logistics in Europe	MT
10/06	Gxo Logistics, Inc. Signs Multi-Year Agreement with L?Oréal to Support Logistics in Czechia, Slovakia and Hungary	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	10,413	5,065	7,275	5,197	6,027	5,731	-	-
Change	-	-51.36%	43.65%	-28.56%	15.96%	-4.92%	-	-
Enterprise Value (EV) ¹	11,041	6,376	8,454	7,415	8,238	7,557	7,120	6,716
Change	-	-42.25%	32.6%	-12.29%	11.09%	-8.26%	-5.79%	-5.67%
P/E Ratio	68.8x	25.6x	31.9x	38.8x	188x	26.9x	19.1x	14.2x
PBR	4.43x	1.92x	2.5x	1.73x	2.02x	1.82x	1.6x	1.42x
PEG	-	1x	2.1x	-0.9x	-2.5x	0x	0.5x	0.4x
Capitalization / Revenue	1.31x	0.56x	0.74x	0.44x	0.46x	0.41x	0.39x	0.37x
EV / Revenue	1.39x	0.71x	0.86x	0.63x	0.63x	0.54x	0.48x	0.43x
EV / EBITDA	18.1x	8.76x	11.4x	9.1x	9.35x	7.88x	6.81x	5.79x
EV / EBIT	43.5x	15.3x	18.8x	14.6x	15.1x	13.4x	11.2x	8.95x
EV / FCF	53.9x	26.6x	28x	29.5x	31.8x	21.1x	19.9x	-
FCF Yield	1.86%	3.76%	3.57%	3.38%	3.14%	4.73%	5.01%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.32	1.67	1.92	1.12	0.28	1.853	2.605	3.516
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	7,940	8,993	9,778	11,709	13,178	14,012	14,782	15,533
EBITDA ¹	611	728	741	815	881	958.9	1,045	1,159
EBIT ¹	254	416	450	508	544	564.2	633.7	750.4
Net income ¹	153	197	229	134	32	215.2	299.8	323.7
Net Debt ¹	628	1,311	1,179	2,218	2,211	1,827	1,389	985.4
Reference price ²	90.83	42.69	61.16	43.50	52.64	49.81	49.81	49.81
Nbr of stocks (in thousands)	1,14,643	1,18,639	1,18,955	1,19,483	1,14,493	1,15,049	-	-
Announcement Date	15/02/22	14/02/23	13/02/24	12/02/25	10/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GXO LOGISTICS, INC.	25.8x	0.52x	7.64x	-.--%	549.93Cr
UNITED PARCEL SERVICE, INC.	14.57x	1.19x	8.67x	6.35%	8.78TCr
FEDEX CORPORATION	18.58x	0.96x	8.28x	1.81%	7.62TCr
DHL GROUP	15.49x	0.95x	7.07x	3.84%	6.51TCr
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.25x	1.76x	16.74x	0.95%	2.15TCr
J&T GLOBAL EXPRESS LIMITED	19.19x	0.63x	7.17x	-.--%	994.86Cr
INPOST S.A.	25.16x	2.4x	8.96x	-.--%	883.2Cr
SINOTRANS LIMITED	9.17x	0.29x	5.47x	7.71%	560.34Cr
SG HOLDINGS CO.,LTD.	14.77x	0.68x	7.97x	3.65%	539.47Cr
MAINFREIGHT LIMITED	26.28x	1.19x	8.58x	2.54%	384.17Cr
Average	19.33x	1.06x	8.66x	2.69%	2.9TCr
Weighted average by Cap.	17.30x	1.10x	8.67x	3.58%