investorscraft@gmail.com

Intrinsic ValueC.H. Robinson Worldwide, Inc. (0HQW.L)

Previous Close£192.37
Intrinsic Value
Upside potential
Previous Close
£192.37

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

C.H. Robinson Worldwide, Inc. is a leading global logistics provider specializing in freight transportation and supply chain solutions. The company operates primarily through two segments: North American Surface Transportation and Global Forwarding, offering a comprehensive suite of services including truckload, less-than-truckload, intermodal, and ocean and air freight forwarding. Its diversified service portfolio caters to a broad client base across industries, leveraging a vast network of approximately 85,000 transportation partners. The company’s Robinson Fresh division further diversifies its revenue streams by sourcing and distributing perishable goods to retailers and foodservice providers. C.H. Robinson’s asset-light model allows it to scale efficiently while maintaining flexibility in a highly competitive and cyclical industry. Its strong contractual relationships and technology-driven logistics platforms position it as a key intermediary in the global freight market, though it faces pricing pressures and margin volatility inherent to the brokerage-based transportation sector.

Revenue Profitability And Efficiency

In its latest fiscal year, C.H. Robinson reported revenue of $17.72 billion, with net income of $465.69 million, reflecting a net margin of approximately 2.6%. The company generated $509.08 million in operating cash flow, demonstrating its ability to convert earnings into cash despite capital expenditures of only $22.65 million. Its asset-light structure supports capital efficiency, though operating margins remain sensitive to freight rate fluctuations and competitive pressures in the logistics industry.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at $3.86, supported by its scalable brokerage model and cost discipline. C.H. Robinson’s capital efficiency is evident in its low capex requirements, allowing it to prioritize shareholder returns. However, its reliance on third-party carriers exposes it to cyclical demand shifts and pricing volatility, which can impact earnings consistency.

Balance Sheet And Financial Health

C.H. Robinson maintains a moderate financial position, with $145.76 million in cash and equivalents against total debt of $1.74 billion. Its leverage is manageable given its stable cash flow generation, but the debt load could constrain flexibility during downturns. The company’s liquidity appears adequate, though its working capital dynamics are influenced by freight payment cycles.

Growth Trends And Dividend Policy

The company has demonstrated resilience in a challenging freight environment, though growth is tempered by industry cyclicality. Its dividend payout of $2.47 per share reflects a commitment to returning capital to shareholders, supported by steady cash flows. Long-term growth will depend on its ability to expand value-added services and optimize its digital logistics platforms.

Valuation And Market Expectations

With a market capitalization of approximately $11.38 billion and a beta of 0.925, C.H. Robinson is viewed as a relatively stable player in the transportation sector. Investors appear to price in modest growth expectations, balancing its strong market position against margin pressures and macroeconomic uncertainties affecting global trade volumes.

Strategic Advantages And Outlook

C.H. Robinson’s strengths lie in its extensive carrier network, technology investments, and diversified service offerings. However, the company faces headwinds from freight rate normalization and competitive disruption. Its ability to adapt to digital freight matching trends and sustain profitability in a fragmented market will be critical to its long-term outlook.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount