Valuation C.H. Robinson Worldwide, Inc. Sao Paulo

Stocks

Delayed Sao Paulo 11:49:55 2026-10-15 EDT			5-day change	1st Jan Change
35.72 ^BRL	+0.34%		0.00%	-21.75%

11:32am	UBS Adjusts C.H. Robinson Worldwide Price Target to $204 From $230, Maintains Buy Rating	MT
08:04am	Jefferies Adjusts Price Target on C.H. Robinson Worldwide to $180 From $220	MT

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	14,733	-	-
Change	-	-22.66%	-6.49%	21.19%	55.5%	-22.42%	-	-
Enterprise Value (EV) ¹	15,596	12,534	11,512	13,445	19,920	16,189	15,856	15,514
Change	-	-19.64%	-8.15%	16.79%	48.16%	-18.73%	-2.06%	-2.16%
P/E	17.1x	12.4x	31.8x	26.8x	33.3x	20.9x	16.9x	15.3x
PBR	7.12x	8.6x	7.29x	7.24x	10.6x	8.91x	6.92x	5.7x
PEG	-	0.7x	-0.5x	0.6x	1.3x	0.8x	0.7x	1.5x
Capitalization / Revenue	0.6x	0.44x	0.57x	0.69x	1.17x	0.78x	0.73x	0.71x
EV / Revenue	0.68x	0.51x	0.65x	0.76x	1.23x	0.86x	0.78x	0.75x
EV / EBITDA	13.3x	8.98x	17.7x	15.7x	21.3x	14.8x	12.4x	11.5x
EV / EBIT	14.4x	9.62x	20.8x	17.7x	23.9x	16.3x	13.6x	12.4x
EV / FCF	649x	8.24x	17.8x	30.9x	23.6x	21.3x	17.9x	15.6x
FCF Yield	0.15%	12.1%	5.63%	3.23%	4.24%	4.69%	5.59%	6.43%
Dividend per Share ²	2.08	2.26	2.44	2.46	2.49	2.513	2.62	2.638
Rate of return	1.93%	2.47%	2.82%	2.38%	1.55%	1.97%	2.05%	2.07%
EPS ²	6.31	7.4	2.72	3.86	4.83	6.117	7.547	8.317
Distribution rate	33%	30.5%	89.7%	63.7%	51.6%	41.1%	34.7%	31.7%
Net sales ¹	23,102	24,697	17,596	17,725	16,233	18,870	20,207	20,815
EBITDA ¹	1,173	1,396	651.6	856.5	936.6	1,091	1,274	1,346
EBIT ¹	1,082	1,303	552.6	759.3	833.7	994.7	1,164	1,250
Net income ¹	844.2	940.5	325.1	465.7	587.1	729.9	891.4	981.6
Net Debt ¹	1,661	1,756	1,435	1,232	928.6	1,456	1,123	780.4
Reference price ²	107.63	91.56	86.39	103.32	160.76	127.60	127.60	127.60
Nbr of stocks (in thousands)	129,471	117,709	116,651	118,205	118,137	115,464	-	-
Announcement Date	2/2/22	2/1/23	1/31/24	1/29/25	1/28/26	-	-	-

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.($)
UNION PACIFIC CORPORATION	22.86x	7.43x	14.86x	1.88%	177B
CSX CORPORATION	25.31x	7.33x	15.24x	1.09%	95.75B
CANADIAN PACIFIC KANSAS CITY LIMITED	25.97x	8.17x	16.16x	0.79%	78.73B
NORFOLK SOUTHERN CORPORATION	27.42x	6.76x	15.36x	1.6%	75.94B
CANADIAN NATIONAL RAILWAY COMPANY	21.32x	6.86x	14.25x	2.11%	75.15B
OLD DOMINION FREIGHT LINE, INC.	29.39x	5.9x	17.5x	0.66%	35.94B
XPO, INC.	37.36x	2.65x	15.64x	-.--%	21.27B
JB HUNT TRANSPORT SERVICES	30.78x	1.58x	12.78x	0.82%	20.81B
C.H. ROBINSON WORLDWIDE, INC.	20.85x	0.87x	14.67x	1.97%	14.73B
Average	26.81x	5.28x	15.16x	1.21%	66.14B
Weighted average by Cap.	25.19x	6.72x	15.19x	1.43%