investorscraft@gmail.com

Intrinsic ValueXPO Logistics, Inc. (0M1O.L)

Previous Close£150.22
Intrinsic Value
Upside potential
Previous Close
£150.22

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

XPO Logistics, Inc. operates as a key player in the freight transportation sector, specializing in less-than-truckload (LTL) services and brokerage solutions across North America and Europe. The company’s North American LTL segment leverages geographic density to provide regional, inter-regional, and transcontinental freight services, including cross-border operations in Mexico and Canada. Its Brokerage and Other Services segment focuses on last-mile logistics for heavy goods, catering to e-commerce, retail, and direct-to-consumer markets. XPO serves diverse industries, including manufacturing, retail, food and beverage, and consumer goods, positioning itself as a versatile logistics provider. The company’s strategic emphasis on operational efficiency and technology-driven solutions enhances its competitive edge in a fragmented industry. With a strong presence in key markets, XPO is well-positioned to capitalize on growing demand for reliable and scalable freight solutions.

Revenue Profitability And Efficiency

XPO Logistics reported revenue of $8.07 billion for the fiscal year ending December 31, 2024, with net income of $387 million, reflecting a diluted EPS of $3.23. The company generated $804 million in operating cash flow, demonstrating robust cash generation capabilities. Capital expenditures totaled $789 million, indicating significant reinvestment in operational infrastructure. These metrics highlight XPO’s ability to balance growth investments with profitability.

Earnings Power And Capital Efficiency

XPO’s earnings power is underscored by its ability to convert revenue into net income efficiently, with a net margin of approximately 4.8%. The company’s capital efficiency is evident in its disciplined approach to reinvestment, as seen in its substantial operating cash flow relative to capital expenditures. This balance supports sustainable growth while maintaining financial flexibility.

Balance Sheet And Financial Health

XPO Logistics maintains a solid balance sheet with $246 million in cash and equivalents, though it carries $4.12 billion in total debt. The company’s leverage position is manageable given its strong cash flow generation. The absence of dividends suggests a focus on debt management and growth initiatives, aligning with its capital allocation strategy.

Growth Trends And Dividend Policy

XPO’s growth is driven by its LTL and brokerage segments, benefiting from e-commerce expansion and industrial demand. The company does not currently pay dividends, opting instead to reinvest in operations and debt reduction. This approach aligns with its strategy to prioritize long-term value creation over short-term shareholder returns.

Valuation And Market Expectations

With a market capitalization of $13.87 billion and a beta of 1.781, XPO is viewed as a higher-risk, higher-reward investment in the transportation sector. The market appears to price in expectations of continued growth, supported by the company’s strong revenue base and operational efficiency.

Strategic Advantages And Outlook

XPO’s strategic advantages include its diversified service offerings, geographic reach, and technology-driven logistics solutions. The outlook remains positive, with potential tailwinds from e-commerce growth and supply chain modernization. However, macroeconomic volatility and competitive pressures could pose challenges.

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