Valuation QXO, Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 14/03/2026 am IST			5-day change	1st Jan Change
20.18 ^USD	+3.49%		-7.43%	+4.61%

26/02	Earnings Flash (QXO) QXO, Inc. Posts Q4 Adjusted EPS $0.02 per Share, vs. FactSet Est of $0.02	MT
26/02	Earnings Flash (QXO) QXO, Inc. Reports Q4 Revenue $2.19B, vs. FactSet Est of $2.19B	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Capitalization ¹	89.93	6,510	13,009	14,299	-	-
Change	-	7,138.64%	99.83%	9.91%	-	-
Enterprise Value (EV) ¹	89.93	1,442	14,000	16,528	20,294	22,102
Change	-	1,503.35%	870.92%	18.05%	22.79%	8.91%
P/E ratio	-85.6x	-	-30.6x	-77.6x	165x	34.8x
PBR	-	-	1.34x	2.09x	2.27x	2.21x
PEG	-	-	-	1.3x	-1x	0x
Capitalization / Revenue	-	114x	1.9x	1.22x	0.91x	0.73x
EV / Revenue	-	25.4x	2.05x	1.41x	1.29x	1.13x
EV / EBITDA	-	-72.7x	21.6x	15.2x	10.9x	7.97x
EV / EBIT	-	-68.8x	62.3x	22.8x	15x	8.88x
EV / FCF	-	17x	76.4x	62.8x	28.9x	21.4x
FCF Yield	-	5.88%	1.31%	1.59%	3.46%	4.67%
Dividend per Share ²	-	-	-	0.07	0.07	0.07
Rate of return	-	-	-	0.35%	0.35%	0.35%
EPS ²	-1.6	-	-0.63	-0.26	0.1225	0.58
Distribution rate	-	-	-	-26.9%	57.1%	12.1%
Net sales ¹	-	56.87	6,842	11,748	15,696	19,584
EBITDA ¹	-	-19.83	647.8	1,085	1,869	2,773
EBIT ¹	-	-20.95	224.7	723.7	1,349	2,488
Net income ¹	-1.07	-	-279.4	-82.23	190.6	400
Net Debt ¹	-	-5,068	991.1	2,229	5,995	7,804
Reference price ²	136.88	15.90	19.29	20.18	20.18	20.18
Nbr of stocks (in thousands)	657	4,09,430	6,74,392	7,08,551	-	-
Announcement Date	14/03/24	04/03/25	25/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
QXO, INC.	-59.09x	1.37x	14.82x	0.36%	1.43TCr
ASSA ABLOY AB	26.59x	2.94x	14.99x	1.76%	4.04TCr
SAINT-GOBAIN	11.31x	0.95x	6.09x	3.37%	4.03TCr
CARLISLE COMPANIES INCORPORATED	18.52x	3.19x	12.87x	1.34%	1.39TCr
MASCO CORPORATION	14.56x	1.91x	10.07x	2.11%	1.25TCr
BUILDERS FIRSTSOURCE, INC.	23.35x	0.9x	9.47x	-.--%	974.32Cr
AGC INC.	20.84x	0.89x	5.82x	3.55%	775.73Cr
ZURN ELKAY WATER SOLUTIONS CORPORATION	33.15x	4.29x	16.11x	0.96%	762.77Cr
SIMPSON MANUFACTURING CO., INC.	20.08x	2.91x	11.98x	0.66%	736.79Cr
ARMSTRONG WORLD INDUSTRIES, INC.	20.26x	4.09x	11.81x	0.81%	716.61Cr
Average	12.96x	2.35x	11.40x	1.49%	1.61TCr
Weighted average by Cap.	12.79x	2.14x	11.18x	1.88%