investorscraft@gmail.com

Intrinsic ValueC.H. Robinson Worldwide Inc (CH1A.DE)

Previous Close163.00
Intrinsic Value
Upside potential
Previous Close
163.00

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. operates as a global leader in freight transportation and logistics solutions, serving a diverse clientele across North America, Europe, Asia, and other regions. The company’s core revenue model is built on brokerage services, leveraging its extensive network of offices to facilitate freight movement via truckload, less-than-truckload, intermodal, air, and ocean transport. Its segments—North American Surface Transportation (NAST), Global Forwarding, and Robinson Fresh—cater to distinct market needs, from domestic freight brokerage to international supply chain management. The firm’s competitive edge lies in its asset-light approach, relying on technology and relationships with carriers rather than owning transportation assets. This allows for scalability and adaptability in volatile freight markets. C.H. Robinson holds a strong position in the fragmented logistics industry, competing with both traditional brokers and digital freight platforms. Its scale and integrated services differentiate it from smaller regional players, though it faces pricing pressure from tech-driven disruptors. The company’s global footprint and multimodal capabilities position it as a one-stop solution for complex supply chain demands.

Revenue Profitability And Efficiency

In FY 2023, C.H. Robinson reported revenue of €17.6 billion, reflecting its extensive logistics operations. Net income stood at €325.1 million, with diluted EPS of €2.72, indicating moderate profitability amid industry headwinds. Operating cash flow was robust at €731.9 million, though capital expenditures were minimal at €-29.9 million, underscoring the asset-light model. The company’s efficiency metrics suggest disciplined cost management despite fluctuating freight rates.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified service offerings and global reach, though margins are sensitive to freight market cycles. Capital efficiency is strong, with minimal capex requirements due to the brokerage-based model. The asset-light structure allows for higher returns on invested capital compared to asset-heavy competitors, though competitive pressures may weigh on long-term pricing power.

Balance Sheet And Financial Health

C.H. Robinson maintains a solid balance sheet with €145.5 million in cash and equivalents, though total debt of €1.88 billion suggests moderate leverage. The company’s liquidity position appears adequate, supported by healthy operating cash flow. Its financial health is stable, with no immediate solvency concerns, but debt levels warrant monitoring given cyclical industry risks.

Growth Trends And Dividend Policy

Growth has been tempered by softer freight demand in 2023, though the company’s global diversification provides resilience. C.H. Robinson has a shareholder-friendly dividend policy, distributing €2.32 per share annually, reflecting a commitment to returning capital. Future growth may hinge on technological investments and expansion in higher-margin logistics services.

Valuation And Market Expectations

With a market cap of €13.8 billion, the company trades at a valuation reflective of its industry leadership but also competitive pressures. Investors likely price in expectations of steady, albeit not explosive, growth, given the mature nature of the freight brokerage market. The lack of beta data suggests low correlation with broader market movements.

Strategic Advantages And Outlook

C.H. Robinson’s strategic advantages include its vast carrier network, multimodal capabilities, and technology-driven brokerage platform. The outlook remains cautiously optimistic, with potential upside from supply chain digitization and global trade recovery. However, margin compression and competition from digital freight marketplaces pose ongoing 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