Valuation RXO, Inc.

Stocks

Market Closed - NYSE Other stock markets 21:00:02 12/06/2026 BST			5-day change	1st Jan Change
28.35 ^USD	-0.53%		+5.55%	+124.29%

06-11	BofA Securities Adjusts RXO Price Target to $29 From $25	MT
05-19	RXO Expects May Truckload Gross Profit Per Load to Exceed Typical Seasonality	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,000	2,721	3,833	2,074	4,675	-	-
Change	-	36.04%	40.85%	-45.88%	125.39%	-	-
Enterprise Value (EV) ¹	2,357	3,075	4,166	2,461	5,106	5,001	4,908
Change	-	30.46%	35.47%	-40.92%	107.46%	-2.07%	-1.85%
P/E Ratio	21.8x	775x	-11.1x	-21.4x	-102x	103x	67.3x
PBR	3.38x	4.58x	2.4x	1.35x	3.22x	3.12x	3.16x
PEG	-	-8.1x	0x	0.3x	1.9x	-1x	1.3x
Capitalization / Revenue	0.42x	0.69x	0.84x	0.36x	0.75x	0.7x	0.65x
EV / Revenue	0.49x	0.78x	0.92x	0.43x	0.82x	0.75x	0.69x
EV / EBITDA	7.7x	23.3x	35.3x	22.6x	42.7x	22.1x	17.5x
EV / EBIT	10.7x	47.3x	134x	61.5x	120x	36.3x	31.1x
EV / FCF	9.28x	123x	-73.1x	-308x	-248x	63.2x	-
FCF Yield	10.8%	0.81%	-1.37%	-0.33%	-0.4%	1.58%	-
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.79	0.03	-2.14	-0.59	-0.2777	0.276	0.4215
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	4,796	3,927	4,550	5,742	6,244	6,691	7,148
EBITDA ¹	306	132	118	109	119.6	225.8	279.9
EBIT ¹	220	65	31	40	42.65	137.9	158
Net income ¹	92	4	-285	-100	-43.71	49.27	78.78
Net Debt ¹	357	354	333	387	430.9	325.3	232.8
Reference price ²	17.20	23.26	23.84	12.64	28.35	28.35	28.35
Nbr of stocks (in thousands)	116,303	117,001	160,790	164,112	164,920	-	-
Announcement Date	07/02/23	08/02/24	05/02/25	06/02/26	-	-	-

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.($)
RXO, INC.	-102.1x	0.82x	42.69x	-.--%	4.68B
OLD DOMINION FREIGHT LINE, INC.	45.45x	8.76x	27.02x	0.46%	51.11B
JB HUNT TRANSPORT SERVICES	39.42x	2.22x	16.48x	0.63%	27.29B
TFI INTERNATIONAL INC.	34.28x	1.85x	12.5x	1.19%	13.21B
SAIA, INC.	42.31x	3.58x	19.27x	-.--%	12.85B
LANDSTAR SYSTEM, INC.	39.5x	1.43x	24.88x	1.08%	7.61B
NIKKON HOLDINGS CO.,LTD.	40.51x	2.94x	19.12x	1.28%	4.33B
WERNER ENTERPRISES, INC.	56.9x	0.94x	7.99x	1.27%	2.64B
STEF	11.42x	0.58x	6.18x	3.36%	1.79B
Average	23.08x	2.57x	19.57x	1.03%	13.94B
Weighted average by Cap.	36.37x	4.86x	21.89x	0.63%