Valuation C.H. Robinson Worldwide, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:08:36 2026-07-14 EDT			5-day change	1st Jan Change
171.55 ^EUR	+2.30%		+4.92%	+24.31%

07-14	Susquehanna Adjusts PT on C.H. Robinson Worldwide to $226 From $215, Maintains Positive Rating	MT
07-14	BMO Capital Adjusts PT on C.H. Robinson Worldwide to $190 From $180, Maintains Market Perform Rating	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	23,529	-	-
Change	-	-22.66%	-6.49%	21.19%	55.5%	23.89%	-	-
Enterprise Value (EV) ¹	15,596	12,534	11,512	13,445	19,920	24,567	24,480	24,313
Change	-	-19.64%	-8.15%	16.79%	48.16%	23.33%	-0.35%	-0.68%
P/E	17.1x	12.4x	31.8x	26.8x	33.3x	32.8x	26.5x	23.9x
PBR	7.12x	8.6x	7.29x	7.24x	10.6x	12.5x	11.6x	8.85x
PEG	-	0.7x	-0.5x	0.6x	1.3x	1.3x	1.1x	2.2x
Capitalization / Revenue	0.6x	0.44x	0.57x	0.69x	1.17x	1.38x	1.29x	1.22x
EV / Revenue	0.68x	0.51x	0.65x	0.76x	1.23x	1.44x	1.34x	1.26x
EV / EBITDA	13.3x	8.98x	17.7x	15.7x	21.3x	23.3x	19.6x	18.8x
EV / EBIT	14.4x	9.62x	20.8x	17.7x	23.9x	25.7x	21.5x	20.2x
EV / FCF	649x	8.24x	17.8x	30.9x	23.6x	32.5x	27.5x	24.9x
FCF Yield	0.15%	12.1%	5.63%	3.23%	4.24%	3.08%	3.63%	4.01%
Dividend per Share ²	2.08	2.26	2.44	2.46	2.49	2.517	2.632	2.624
Rate of return	1.93%	2.47%	2.82%	2.38%	1.55%	1.26%	1.32%	1.31%
EPS ²	6.31	7.4	2.72	3.86	4.83	6.092	7.531	8.34
Distribution rate	33%	30.5%	89.7%	63.7%	51.6%	41.3%	34.9%	31.5%
Net sales ¹	23,102	24,697	17,596	17,725	16,233	17,035	18,264	19,318
EBITDA ¹	1,173	1,396	651.6	856.5	936.6	1,056	1,247	1,290
EBIT ¹	1,082	1,303	552.6	759.3	833.7	956.5	1,139	1,204
Net income ¹	844.2	940.5	325.1	465.7	587.1	722.7	876.7	924.6
Net Debt ¹	1,661	1,756	1,435	1,232	928.6	1,038	951.7	784.1
Reference price ²	107.63	91.56	86.39	103.32	160.76	199.61	199.61	199.61
Nbr of stocks (in thousands)	129,471	117,709	116,651	118,205	118,137	117,873	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CANADIAN PACIFIC KANSAS CITY LIMITED	26.29x	8.56x	16.56x	0.76%	81.21B
CANADIAN NATIONAL RAILWAY COMPANY	22.44x	7.22x	14.86x	2.07%	76.3B
XPO, INC.	47.18x	3.11x	18.77x	-.--%	24.59B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.	41.77x	1.73x	11.19x	1.06%	12.08B
U-HAUL HOLDING COMPANY	51.6x	-	-	-	11.84B
RYDER SYSTEM, INC.	18.66x	1.34x	6.05x	1.38%	10.26B
SCHNEIDER NATIONAL, INC.	39.55x	1.1x	9.52x	1.07%	6.42B
RUMO S.A.	14.81x	3.29x	5.95x	2.15%	5.11B
ARCBEST CORPORATION	27.52x	0.75x	9.3x	0.34%	3.33B
Average	32.20x	3.39x	11.53x	1.1%	25.68B
Weighted average by Cap.	29.14x	6.31x	14.87x	1.21%