Valuation C.H. Robinson Worldwide, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 20:16:57 12/01/2026 GMT			5-day change	1st Jan Change
171.46 ^USD	+0.40%		+2.47%	+6.58%

03:56pm	Raymond James Adjusts Price Target on C.H. Robinson Worldwide to $185 From $161, Maintains Outperform Rating	MT
11:35am	JPMorgan Adjusts PT on C.H. Robinson Worldwide to $178 From $166, Maintains Overweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	12,761	13,935	10,777	10,077	12,213	20,174	20,174	-
Change	-	9.2%	-22.66%	-6.49%	21.19%	65.19%	0%	-
Enterprise Value (EV) ¹	13,611	15,596	12,534	11,512	13,445	21,196	21,107	20,936
Change	-	14.59%	-19.64%	-8.15%	16.79%	57.65%	-0.42%	-0.81%
P/E ratio	25.2x	17.1x	12.4x	31.8x	26.8x	35x	28.5x	24.3x
PBR	6.8x	7.12x	8.6x	7.29x	7.24x	10.8x	9.5x	8.37x
PEG	-	0.2x	0.7x	-0.5x	0.6x	1.3x	1.2x	1.4x
Capitalization / Revenue	0.79x	0.6x	0.44x	0.57x	0.69x	1.24x	1.2x	1.12x
EV / Revenue	0.84x	0.68x	0.51x	0.65x	0.76x	1.3x	1.26x	1.16x
EV / EBITDA	17.6x	13.3x	8.98x	17.7x	15.7x	23.1x	20.1x	18.2x
EV / EBIT	20.2x	14.4x	9.62x	20.8x	17.7x	25.8x	22.3x	19.8x
EV / FCF	30.6x	649x	8.24x	17.8x	30.9x	29.2x	27.6x	26.2x
FCF Yield	3.27%	0.15%	12.1%	5.63%	3.23%	3.42%	3.62%	3.81%
Dividend per Share ²	2.04	2.08	2.26	2.44	2.46	2.496	2.563	2.689
Rate of return	2.17%	1.93%	2.47%	2.82%	2.38%	1.46%	1.5%	1.57%
EPS ²	3.72	6.31	7.4	2.72	3.86	4.878	5.997	7.016
Distribution rate	54.8%	33%	30.5%	89.7%	63.7%	51.2%	42.7%	38.3%
Net sales ¹	16,207	23,102	24,697	17,596	17,725	16,288	16,756	18,041
EBITDA ¹	775	1,173	1,396	651.6	856.5	916.7	1,053	1,153
EBIT ¹	673.3	1,082	1,303	552.6	759.3	820.6	946.3	1,055
Net income ¹	506.4	844.2	940.5	325.1	465.7	585.5	710.6	810.9
Net Debt ¹	849.5	1,661	1,756	1,435	1,232	1,022	932.7	762.1
Reference price ²	93.87	107.63	91.56	86.39	103.32	170.77	170.77	170.77
Nbr of stocks (in thousands)	135,946	129,471	117,709	116,651	118,205	118,137	118,137	-
Announcement Date	26/01/21	02/02/22	01/02/23	31/01/24	29/01/25	-	-	-

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.($)
C.H. ROBINSON WORLDWIDE, INC.	34.96x	1.3x	23.09x	1.46%	20.17B
CANADIAN PACIFIC KANSAS CITY LIMITED	21.55x	7.42x	14.38x	0.89%	64.54B
CANADIAN NATIONAL RAILWAY COMPANY	18.29x	6.13x	12.38x	2.57%	60.99B
XPO, INC.	48.61x	2.52x	16.16x	-.--%	17.22B
AYVENS	10.39x	2.13x	34.72x	6.04%	11.3B
U-HAUL HOLDING COMPANY	41x	-	-	-	10B
KNIGHT-SWIFT TRANSPORTATION HOLDINGS INC.	75.51x	1.54x	10.25x	1.26%	9.28B
RYDER SYSTEM, INC.	15.54x	1.17x	5.26x	1.75%	7.73B
RUMO S.A.	27.9x	3.43x	5.91x	5.86%	5.14B
Average	32.64x	3.20x	15.27x	2.48%	22.93B
Weighted average by Cap.	26.85x	5.03x	15.21x	1.87%