Valuation GXO Logistics, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:25:01 2026-07-13 EDT			5-day change	1st Jan Change
40.51 ^EUR	-8.33%		-8.56%	-8.35%

06-30	GXO Logistics Renews Grocery Cooperative Transportation Deal for 5 Years	MT
06-30	GXO Logistics, Inc. and Co-op Group Extend Transport Partnership With New Five Year Agreement	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	5,636	-	-
Change	-	-51.36%	43.65%	-28.56%	15.96%	-6.48%	-	-
Enterprise Value (EV) ¹	11,041	6,376	8,454	7,415	8,238	7,461	7,025	6,622
Change	-	-42.25%	32.6%	-12.29%	11.09%	-9.43%	-5.84%	-5.74%
P/E	68.8x	25.6x	31.9x	38.8x	188x	26.8x	18.8x	13.9x
PBR	4.43x	1.92x	2.5x	1.73x	2.02x	1.79x	1.58x	1.39x
PEG	-	1x	2.1x	-0.9x	-2.5x	0x	0.4x	0.4x
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	0.53x	0.48x	0.43x
EV / EBITDA	18.1x	8.76x	11.4x	9.1x	9.35x	7.79x	6.73x	5.71x
EV / EBIT	43.5x	15.3x	18.8x	14.6x	15.1x	12.9x	10.8x	8.2x
EV / FCF	53.9x	26.6x	28x	29.5x	31.8x	20.8x	19.8x	-
FCF Yield	1.86%	3.76%	3.57%	3.38%	3.14%	4.81%	5.06%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.32	1.67	1.92	1.12	0.28	1.828	2.6	3.516
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	7,940	8,993	9,778	11,709	13,178	14,014	14,765	15,535
EBITDA ¹	611	728	741	815	881	957.2	1,044	1,159
EBIT ¹	254	416	450	508	544	580	651.4	807.8
Net income ¹	153	197	229	134	32	215.3	299.8	323.7
Net Debt ¹	628	1,311	1,179	2,218	2,211	1,825	1,389	985.4
Reference price ²	90.83	42.69	61.16	43.50	52.64	48.99	48.99	48.99
Nbr of stocks (in thousands)	114,643	118,639	118,955	119,483	114,493	115,049	-	-
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.($)
UNITED PARCEL SERVICE, INC.	15.91x	1.27x	9.28x	5.83%	95.6B
DHL GROUP	16.58x	1.01x	7.47x	3.49%	71.39B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	25.08x	1.84x	17.48x	0.96%	22.5B
J&T GLOBAL EXPRESS LIMITED	19.66x	0.71x	8.1x	-.--%	11.2B
INPOST S.A.	25.94x	2.47x	9.22x	-.--%	8.84B
SG HOLDINGS CO.,LTD.	15.27x	0.7x	7.91x	3.44%	5.8B
SINOTRANS LIMITED	8.19x	0.26x	5.05x	8.63%	5.07B
YAMATO HOLDINGS CO., LTD.	35.23x	0.33x	6.75x	2.39%	3.81B
Average	20.23x	1.07x	8.91x	3.09%	28.03B
Weighted average by Cap.	17.77x	1.21x	9.29x	4.02%