Valuation GXO Logistics, Inc.

Stocks

Market Closed - NYSE 16:00:02 2026-10-23 EDT			5-day change	1st Jan Change
48.43 ^USD	-0.98%		+2.65%	-8.00%

10-15	GXO Logistics, Inc. Expands Partnership With Action Through Operation Of Action?s New Distribution Center In Onnaing	CI
10-15	GXO Expands Action Logistics Partnership With Third French Distribution Center	MT

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	5,554	-	-
Change	-	-51.36%	43.65%	-28.56%	15.96%	-7.84%	-	-
Enterprise Value (EV) ¹	11,041	6,376	8,454	7,415	8,238	7,501	7,124	6,735
Change	-	-42.25%	32.6%	-12.29%	11.09%	-8.94%	-5.03%	-5.46%
P/E	68.8x	25.6x	31.9x	38.8x	188x	29.7x	19x	14.4x
PBR	4.43x	1.92x	2.5x	1.73x	2.02x	1.8x	1.63x	1.41x
PEG	-	1x	2.1x	-0.9x	-2.5x	0x	0.3x	0.5x
Capitalization / Revenue	1.31x	0.56x	0.74x	0.44x	0.46x	0.4x	0.38x	0.36x
EV / Revenue	1.39x	0.71x	0.86x	0.63x	0.63x	0.54x	0.49x	0.44x
EV / EBITDA	18.1x	8.76x	11.4x	9.1x	9.35x	7.86x	6.86x	5.88x
EV / EBIT	43.5x	15.3x	18.8x	14.6x	15.1x	12.7x	10.9x	8.38x
EV / FCF	53.9x	26.6x	28x	29.5x	31.8x	22.9x	20.2x	13.7x
FCF Yield	1.86%	3.76%	3.57%	3.38%	3.14%	4.36%	4.96%	7.3%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.32	1.67	1.92	1.12	0.28	1.629	2.555	3.359
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	7,940	8,993	9,778	11,709	13,178	13,943	14,621	15,441
EBITDA ¹	611	728	741	815	881	954.4	1,038	1,146
EBIT ¹	254	416	450	508	544	590.3	651.1	803.2
Net income ¹	153	197	229	134	32	188.7	293.4	338.3
Net Debt ¹	628	1,311	1,179	2,218	2,211	1,947	1,570	1,181
Reference price ²	90.83	42.69	61.16	43.50	52.64	48.43	48.43	48.43
Nbr of stocks (in thousands)	114,643	118,639	118,955	119,483	114,493	114,685	-	-
Announcement Date	2/15/22	2/14/23	2/13/24	2/12/25	2/10/26	-	-	-

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.($)
GXO LOGISTICS, INC.	29.73x	0.54x	7.86x	-.--%	5.55B
UNITED PARCEL SERVICE, INC.	16.66x	1.16x	8.53x	6.49%	85.98B
DHL GROUP	16.07x	0.97x	7.16x	3.5%	71.05B
FEDEX CORPORATION	14.56x	0.88x	7.79x	1.99%	70.7B
DSV A/S	31.61x	1.33x	11.56x	0.52%	49.1B
POSTE ITALIANE S.P.A.	12.36x	9.16x	28.41x	5.54%	40.58B
KUEHNE UND NAGEL INTERNATIONAL AG	24.47x	1.16x	12.38x	3.16%	32.69B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.85x	1.87x	17.73x	0.8%	25.51B
S.F. HOLDING CO., LTD.	14.32x	0.41x	4.09x	2.9%	23.55B
ZTO EXPRESS (CAYMAN) INC.	10.03x	1.4x	5.17x	4.2%	14.81B
Average	19.47x	1.89x	11.07x	2.91%	41.95B
Weighted average by Cap.	18.45x	1.88x	10.93x	3.46%