Valuation GXO Logistics, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 22:02:18 08/09/2026 +04			5-day change	1st Jan Change
40.26 ^EUR	-0.45%		+0.35%	-9.50%

09-03	GXO Logistics, Inc. Announces Appointment of Balaji Rangaswamy to Chief Information Officer, Effective September 3, 2026	CI
09-03	GXO Logistics, Inc. Expands Technology Organization To Enable Scale and Resilience and Accelerate Innovation	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	5,542	-	-
Change	-	-51.36%	43.65%	-28.56%	15.96%	-8.05%	-	-
Enterprise Value (EV) ¹	11,041	6,376	8,454	7,415	8,238	7,473	7,096	6,726
Change	-	-42.25%	32.6%	-12.29%	11.09%	-9.29%	-5.04%	-5.21%
P/E	68.8x	25.6x	31.9x	38.8x	188x	29.5x	18.7x	14.5x
PBR	4.43x	1.92x	2.5x	1.73x	2.02x	1.8x	1.63x	1.4x
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	0.48x	0.43x
EV / EBITDA	18.1x	8.76x	11.4x	9.1x	9.35x	7.83x	6.82x	5.88x
EV / EBIT	43.5x	15.3x	18.8x	14.6x	15.1x	12.6x	10.9x	8.47x
EV / FCF	53.9x	26.6x	28x	29.5x	31.8x	22.3x	20.6x	13.7x
FCF Yield	1.86%	3.76%	3.57%	3.38%	3.14%	4.49%	4.85%	7.31%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.32	1.67	1.92	1.12	0.28	1.64	2.577	3.339
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	7,940	8,993	9,778	11,709	13,178	13,959	14,707	15,474
EBITDA ¹	611	728	741	815	881	954.7	1,041	1,144
EBIT ¹	254	416	450	508	544	591.6	650.9	794.2
Net income ¹	153	197	229	134	32	190.5	297.2	334.6
Net Debt ¹	628	1,311	1,179	2,218	2,211	1,931	1,555	1,185
Reference price ²	90.83	42.69	61.16	43.50	52.64	48.32	48.32	48.32
Nbr of stocks (in thousands)	114,643	118,639	118,955	119,483	114,493	114,685	-	-
Announcement Date	15/02/22	14/02/23	13/02/24	12/02/25	10/02/26	-	-	-

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.($)
UNITED PARCEL SERVICE, INC.	16.96x	1.17x	8.54x	6.4%	87.03B
FEDEX CORPORATION	15.48x	0.94x	8.22x	1.68%	76.33B
DHL GROUP	16.02x	0.96x	7.1x	3.58%	71.46B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.45x	1.82x	17.31x	0.83%	24.54B
J&T GLOBAL EXPRESS LIMITED	20.32x	0.78x	8.46x	-.--%	11.95B
INPOST S.A.	22.2x	2.49x	9.5x	-.--%	9.04B
SINOTRANS LIMITED	8.68x	0.36x	5.27x	6.23%	6.28B
SG HOLDINGS CO.,LTD.	14x	0.65x	7.37x	3.68%	5.67B
GXO LOGISTICS, INC.	29.46x	0.54x	7.83x	-.--%	5.54B
Average	18.62x	1.08x	8.84x	2.49%	33.09B
Weighted average by Cap.	17.27x	1.10x	8.76x	3.43%