CHRW · C.H. Robinson Worldwide, Inc.
$179.332026-07-21Sector: Industrials; Industry: Integrated Freight & Logistics; Sub-Industry: Air Freight & Logistics
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$129
-28.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($79 · $165) Analysts Range ($90 · $230) 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 |
|---|
| 2024.Q1 | $17.6B | — | 2.9% | 21.6% | $403MM | $31MM | $434MM | 8.1% | — | 13.1% | $3.1B | $2.69 | — |
| 2024.Q4 | $17.6B | 0.0% | 2.9% | 19.6% | $414MM | −$61MM | $353MM | 8.4% | — | 13.5% | $3.0B | $2.69 | — |
| 2025.Q1 | $17.7B | 0.7% | 3.8% | 18.8% | $543MM | $67MM | $610MM | 8.6% | — | 17.8% | $3.1B | $3.85 | — |
| 2025.Q4 | $17.7B | 0.0% | 3.8% | 18.7% | $544MM | $248MM | $792MM | 8.3% | — | 17.7% | $3.1B | $3.85 | — |
| 2026.Q1 | $16.2B | -8.6% | 4.9% | 18.2% | $649MM | $180MM | $830MM | 8.4% | — | 21.5% | $3.0B | $4.95 | 27.3 |
| italics below = DCF projection · 10yr Rev CAGR: 5.6% |
| 2027.Q1 | $17.2B | +6.1% | 4.9% | 18.4% | $685MM | −$150MM | $534MM | 8.3% | $493MM | 22.6% | $3.1B | $5.66 | 31.7 |
| 2028.Q1 | $18.4B | +6.9% | 5.3% | 18.6% | $796MM | −$191MM | $606MM | 8.3% | $516MM | 24.8% | $3.3B | $6.58 | 27.3 |
| 2029.Q1 | $19.6B | +6.5% | 5.3% | 18.7% | $848MM | −$206MM | $642MM | 8.3% | $505MM | 24.9% | $3.5B | $7.01 | 25.6 |
| 2030.Q1 | $20.8B | +6.2% | 6.0% | 18.9% | $1.0B | $0MM | $1.0B | 8.4% | $734MM | 28.8% | $3.5B | $8.35 | 21.5 |
| 2031.Q1 | $22.0B | +5.8% | 6.0% | 19.1% | $1.1B | $0MM | $1.1B | 8.4% | $715MM | 30.4% | $3.5B | $8.82 | 20.3 |
|
| Term. Yr+ | $29.0B | 4.1% | 7.5% | 20.0% | $1.7B | −$391MM | $1.4B | 8.6% | $13.4B | 18.3% | — | — | — |
Active scenario IV: $129 (-28.2% vs market)