CHRW

C.H. Robinson Worldwide, Inc. (CHRW)

Last Price$100.90.5%
Market Cap$12.3B
LTM NOPAT
$560.6M
NOPAT margin
3.2%
5Y avg: 3.4%
EPV as % of EV
52.7%
Market-Implied Value of Growth, MIVoG as % of EV
47.3%
Discount rate
7.5%
Stock quality
6/10
Good

CHRW Earnings Power Value Model

(USD M)Mar'20Jun'20Sep'20Dec'20Mar'21Jun'21Sep'21Dec'21Mar'22Jun'22Sep'22Dec'22Mar'23Jun'23Sep'23Dec'23Mar'24Jun'24Sep'24Dec'24
LTM Revenue
% growth
15,363.3
(6.6%)
15,082.3
(6.3%)
15,451.0
(1.3%)
16,207.1
5.9%
17,206.0
12.0%
19,110.8
26.7%
21,149.7
36.9%
23,102.1
42.5%
25,114.2
46.0%
26,380.0
38.0%
26,131.7
23.6%
24,696.6
6.9%
22,492.3
(10.4%)
20,115.7
(23.7%)
18,441.4
(29.4%)
17,596.4
(28.7%)
17,397.1
(22.7%)
17,458.6
(13.2%)
17,762.2
(3.7%)
17,725.0
0.7%
LTM NOPAT
% growth
529.2
N/A
507.5
(4.1%)
493.5
(2.8%)
542.6
10.0%
634.6
16.9%
686.8
8.2%
804.9
17.2%
893.6
11.0%
993.0
11.1%
1,158.5
16.7%
1,136.5
(1.9%)
1,021.1
(10.2%)
877.6
(14.1%)
621.8
(29.1%)
483.2
(22.3%)
405.5
(16.1%)
383.5
(5.4%)
425.8
11.0%
446.2
4.8%
560.6
25.6%
Discount rate
4.0%
4.0%
4.2%
4.3%
5.1%
4.8%
4.8%
4.8%
5.5%
5.9%
6.3%
6.4%
6.4%
6.6%
7.1%
6.7%
6.7%
7.0%
6.7%
7.5%
Earnings Power Value (EPV)
13,342.3
12,812.3
11,851.5
12,511.1
12,408.3
14,318.2
16,713.7
18,653.6
18,126.1
19,532.6
18,053.0
16,018.4
13,730.9
9,411.6
6,765.2
6,091.1
5,699.2
6,071.3
6,630.3
7,514.4
Enterprise Value (EV)
10,001.0
12,044.4
15,209.4
13,963.7
14,406.7
14,120.7
13,235.4
15,861.1
16,358.8
15,331.0
14,795.1
13,361.2
13,683.6
13,253.1
12,162.9
12,097.4
10,968.3
12,555.5
14,881.5
14,262.9
Market-Implied Value of Growth (MIVoG)
(3,341.3)
(767.9)
3,357.8
1,452.6
1,998.3
(197.5)
(3,478.3)
(2,792.4)
(1,767.3)
(4,201.6)
(3,257.9)
(2,657.2)
(47.3)
3,841.5
5,397.7
6,006.3
5,269.0
6,484.1
8,251.1
6,748.5
EPV as % of EV133.4%106.4%77.9%89.6%86.1%101.4%126.3%117.6%110.8%127.4%122.0%119.9%100.3%71.0%55.6%50.4%52.0%48.4%44.6%52.7%
MIVoG as % of EV(33.4%)(6.4%)22.1%10.4%13.9%(1.4%)(26.3%)(17.6%)(10.8%)(27.4%)(22.0%)(19.9%)(0.3%)29.0%44.4%49.6%48.0%51.6%55.4%47.3%

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

CHRW NOPAT

Crunching data... Almost there!

CHRW Earnings Power Value and Enterprise Value

Crunching data... Almost there!

CHRW vs Peer Set: Earnings Power Value comparison

Crunching data... Almost there!

Explore more intrinsic value tools hub for CHRW

FAQ

What is C.H. Robinson Worldwide, Inc. Earnings Power Value?

As of Dec 31, 2024, C.H. Robinson Worldwide, Inc.'s Earnings Power Value is approximately $7,514.4M.

What is C.H. Robinson Worldwide, Inc. EV (Enterprise Value)?

As of Dec 31, 2024, C.H. Robinson Worldwide, Inc.'s Enterprise Value (EV) estimates at $14.3B.

What is C.H. Robinson Worldwide, Inc. NOPAT?

As of Dec 31, 2024, C.H. Robinson Worldwide, Inc.'s Net operating profit after tax (NOPAT) is approximately $560.6M.