CHRW · C.H. Robinson Worldwide, Inc.
$167.842026-05-17Sector: Industrials; Industry: Integrated Freight & Logistics; Sub-Industry: Air Freight & Logistics
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$42
-74.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($78 · $163) Analysts Range ($90 · $220) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $23.1B | — | 4.7% | 17.4% | $894MM | −$854MM | $39MM | 6.8% | — | 23.8% | $3.7B | $6.94 | — |
| 2022.Q4 | $24.7B | 6.9% | 5.1% | 19.4% | $1.0B | $574MM | $1.6B | 7.9% | — | 29.5% | $3.2B | $7.73 | — |
| 2023.Q4 | $17.6B | -28.7% | 2.9% | 20.5% | $409MM | $322MM | $731MM | 7.7% | — | 13.4% | $2.9B | $2.67 | — |
| 2024.Q4 | $17.7B | 0.7% | 3.8% | 19.6% | $538MM | −$61MM | $477MM | 8.4% | — | 18.1% | $3.0B | $3.83 | — |
| 2025.Q4 | $16.2B | -8.4% | 4.9% | 18.7% | $646MM | $248MM | $894MM | 8.3% | — | 21.2% | $3.1B | $4.83 | 25.7 |
| italics below = DCF projection · 10yr Rev CAGR: 5.3% |
| 2026.Q4 | $16.7B | +2.6% | 4.9% | 18.9% | $660MM | −$104MM | $556MM | 8.2% | $513MM | 21.1% | $3.2B | $5.42 | 31.0 |
| 2027.Q4 | $17.7B | +6.4% | 5.3% | 19.0% | $768MM | −$237MM | $531MM | 8.3% | $453MM | 23.3% | $3.4B | $6.31 | 26.6 |
| 2028.Q4 | $19.0B | +6.9% | 5.3% | 19.1% | $812MM | −$250MM | $562MM | 8.3% | $443MM | 22.9% | $3.7B | $6.67 | 25.2 |
| 2029.Q4 | $20.2B | +6.5% | 5.6% | 19.2% | $909MM | −$8.9B | −$8.0B | 8.3% | −$5.8B | 11.2% | $12.6B | $7.47 | 22.5 |
| 2030.Q4 | $21.4B | +6.1% | 5.6% | 19.4% | $962MM | −$1.4B | −$440MM | 8.4% | −$296MM | 7.2% | $14.0B | $7.91 | 21.2 |
|
| Term. Yr+ | $28.3B | 4.1% | 7.5% | 20.0% | $1.7B | −$815MM | $895MM | 8.6% | $8.9B | 8.6% | — | — | — |
Active scenario IV: $42 (-74.7% vs market)