Intrinsic value of C.H. Robinson Worldwide - CHRW

Previous Close

$66.99

  Intrinsic Value

premium content

  Rating & Target

premium content

  Value-price divergence*

premium content

Previous close

$66.99

 
Intrinsic value premium content
 
Up/down potential premium content
 
Rating premium content
 
Value-price divergence* premium content

Premium access subscription - $499/yr

please register and log in before paying

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of CHRW stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 9.5

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  -2.46
  6.40
  6.26
  6.13
  6.02
  5.92
  5.83
  5.74
  5.67
  5.60
  5.54
  5.49
  5.44
  5.40
  5.36
  5.32
  5.29
  5.26
  5.23
  5.21
  5.19
  5.17
  5.15
  5.14
  5.12
  5.11
  5.10
  5.09
  5.08
  5.07
  5.07
Revenue, $m
  13,144
  13,985
  14,861
  15,772
  16,722
  17,712
  18,744
  19,820
  20,944
  22,117
  23,343
  24,624
  25,964
  27,364
  28,830
  30,364
  31,970
  33,651
  35,412
  37,257
  39,190
  41,217
  43,341
  45,567
  47,902
  50,351
  52,919
  55,613
  58,439
  61,404
  64,514
Variable operating expenses, $m
 
  11,580
  12,305
  13,059
  13,846
  14,665
  15,520
  16,411
  17,342
  18,313
  19,328
  20,389
  21,498
  22,658
  23,871
  25,141
  26,471
  27,863
  29,321
  30,849
  32,450
  34,127
  35,886
  37,730
  39,663
  41,691
  43,817
  46,048
  48,387
  50,842
  53,418
Fixed operating expenses, $m
 
  1,492
  1,530
  1,568
  1,607
  1,647
  1,689
  1,731
  1,774
  1,818
  1,864
  1,910
  1,958
  2,007
  2,057
  2,109
  2,161
  2,215
  2,271
  2,328
  2,386
  2,445
  2,507
  2,569
  2,634
  2,699
  2,767
  2,836
  2,907
  2,980
  3,054
Total operating expenses, $m
  12,281
  13,072
  13,835
  14,627
  15,453
  16,312
  17,209
  18,142
  19,116
  20,131
  21,192
  22,299
  23,456
  24,665
  25,928
  27,250
  28,632
  30,078
  31,592
  33,177
  34,836
  36,572
  38,393
  40,299
  42,297
  44,390
  46,584
  48,884
  51,294
  53,822
  56,472
Operating income, $m
  863
  913
  1,026
  1,145
  1,269
  1,399
  1,535
  1,678
  1,828
  1,986
  2,151
  2,325
  2,508
  2,700
  2,901
  3,114
  3,337
  3,572
  3,820
  4,081
  4,355
  4,644
  4,948
  5,268
  5,606
  5,961
  6,335
  6,729
  7,145
  7,582
  8,042
EBITDA, $m
  938
  962
  1,078
  1,200
  1,328
  1,461
  1,601
  1,748
  1,902
  2,063
  2,233
  2,411
  2,599
  2,796
  3,003
  3,220
  3,449
  3,691
  3,944
  4,211
  4,492
  4,788
  5,100
  5,428
  5,774
  6,138
  6,521
  6,925
  7,350
  7,797
  8,269
Interest expense (income), $m
  29
  35
  40
  45
  50
  55
  61
  67
  73
  79
  86
  93
  100
  108
  116
  125
  133
  142
  152
  162
  173
  184
  195
  208
  220
  234
  248
  262
  278
  294
  311
Earnings before tax, $m
  812
  878
  987
  1,100
  1,219
  1,344
  1,474
  1,612
  1,755
  1,906
  2,065
  2,232
  2,407
  2,591
  2,785
  2,989
  3,204
  3,430
  3,668
  3,918
  4,182
  4,460
  4,753
  5,061
  5,385
  5,727
  6,088
  6,467
  6,867
  7,288
  7,732
Tax expense, $m
  299
  237
  266
  297
  329
  363
  398
  435
  474
  515
  558
  603
  650
  700
  752
  807
  865
  926
  990
  1,058
  1,129
  1,204
  1,283
  1,366
  1,454
  1,546
  1,644
  1,746
  1,854
  1,968
  2,088
Net income, $m
  513
  641
  720
  803
  890
  981
  1,076
  1,176
  1,281
  1,392
  1,508
  1,629
  1,757
  1,892
  2,033
  2,182
  2,339
  2,504
  2,678
  2,860
  3,053
  3,256
  3,469
  3,694
  3,931
  4,181
  4,444
  4,721
  5,013
  5,320
  5,644

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  248
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  3,688
  3,623
  3,850
  4,086
  4,332
  4,588
  4,856
  5,135
  5,426
  5,730
  6,047
  6,379
  6,726
  7,089
  7,469
  7,866
  8,282
  8,718
  9,174
  9,652
  10,153
  10,678
  11,228
  11,805
  12,410
  13,044
  13,710
  14,408
  15,140
  15,908
  16,714
Adjusted assets (=assets-cash), $m
  3,440
  3,623
  3,850
  4,086
  4,332
  4,588
  4,856
  5,135
  5,426
  5,730
  6,047
  6,379
  6,726
  7,089
  7,469
  7,866
  8,282
  8,718
  9,174
  9,652
  10,153
  10,678
  11,228
  11,805
  12,410
  13,044
  13,710
  14,408
  15,140
  15,908
  16,714
Revenue / Adjusted assets
  3.821
  3.860
  3.860
  3.860
  3.860
  3.861
  3.860
  3.860
  3.860
  3.860
  3.860
  3.860
  3.860
  3.860
  3.860
  3.860
  3.860
  3.860
  3.860
  3.860
  3.860
  3.860
  3.860
  3.860
  3.860
  3.860
  3.860
  3.860
  3.860
  3.860
  3.860
Average production assets, $m
  356
  937
  996
  1,057
  1,120
  1,187
  1,256
  1,328
  1,403
  1,482
  1,564
  1,650
  1,740
  1,833
  1,932
  2,034
  2,142
  2,255
  2,373
  2,496
  2,626
  2,762
  2,904
  3,053
  3,209
  3,374
  3,546
  3,726
  3,915
  4,114
  4,322
Working capital, $m
  162
  699
  743
  789
  836
  886
  937
  991
  1,047
  1,106
  1,167
  1,231
  1,298
  1,368
  1,442
  1,518
  1,598
  1,683
  1,771
  1,863
  1,960
  2,061
  2,167
  2,278
  2,395
  2,518
  2,646
  2,781
  2,922
  3,070
  3,226
Total debt, $m
  1,322
  1,131
  1,274
  1,423
  1,579
  1,740
  1,909
  2,085
  2,269
  2,461
  2,661
  2,870
  3,089
  3,318
  3,558
  3,809
  4,071
  4,346
  4,634
  4,935
  5,252
  5,583
  5,930
  6,294
  6,676
  7,076
  7,496
  7,936
  8,398
  8,883
  9,391
Total liabilities, $m
  2,430
  2,286
  2,429
  2,578
  2,734
  2,895
  3,064
  3,240
  3,424
  3,616
  3,816
  4,025
  4,244
  4,473
  4,713
  4,964
  5,226
  5,501
  5,789
  6,090
  6,407
  6,738
  7,085
  7,449
  7,831
  8,231
  8,651
  9,091
  9,553
  10,038
  10,546
Total equity, $m
  1,258
  1,337
  1,421
  1,508
  1,599
  1,693
  1,792
  1,895
  2,002
  2,114
  2,232
  2,354
  2,482
  2,616
  2,756
  2,903
  3,056
  3,217
  3,385
  3,562
  3,746
  3,940
  4,143
  4,356
  4,579
  4,813
  5,059
  5,316
  5,587
  5,870
  6,167
Total liabilities and equity, $m
  3,688
  3,623
  3,850
  4,086
  4,333
  4,588
  4,856
  5,135
  5,426
  5,730
  6,048
  6,379
  6,726
  7,089
  7,469
  7,867
  8,282
  8,718
  9,174
  9,652
  10,153
  10,678
  11,228
  11,805
  12,410
  13,044
  13,710
  14,407
  15,140
  15,908
  16,713
Debt-to-equity ratio
  1.051
  0.850
  0.900
  0.940
  0.990
  1.030
  1.070
  1.100
  1.130
  1.160
  1.190
  1.220
  1.240
  1.270
  1.290
  1.310
  1.330
  1.350
  1.370
  1.390
  1.400
  1.420
  1.430
  1.440
  1.460
  1.470
  1.480
  1.490
  1.500
  1.510
  1.520
Adjusted equity ratio
  0.317
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369
  0.369

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  513
  641
  720
  803
  890
  981
  1,076
  1,176
  1,281
  1,392
  1,508
  1,629
  1,757
  1,892
  2,033
  2,182
  2,339
  2,504
  2,678
  2,860
  3,053
  3,256
  3,469
  3,694
  3,931
  4,181
  4,444
  4,721
  5,013
  5,320
  5,644
Depreciation, amort., depletion, $m
  75
  49
  52
  55
  59
  62
  66
  70
  73
  78
  82
  86
  91
  96
  101
  107
  112
  118
  124
  131
  137
  145
  152
  160
  168
  177
  186
  195
  205
  215
  226
Funds from operations, $m
  411
  690
  772
  859
  949
  1,043
  1,142
  1,246
  1,355
  1,469
  1,589
  1,716
  1,848
  1,988
  2,134
  2,289
  2,451
  2,622
  2,802
  2,991
  3,190
  3,400
  3,621
  3,854
  4,099
  4,358
  4,630
  4,916
  5,218
  5,536
  5,870
Change in working capital, $m
  -118
  42
  44
  46
  47
  49
  52
  54
  56
  59
  61
  64
  67
  70
  73
  77
  80
  84
  88
  92
  97
  101
  106
  111
  117
  122
  128
  135
  141
  148
  156
Cash from operations, $m
  529
  1,216
  729
  813
  901
  994
  1,091
  1,192
  1,299
  1,411
  1,528
  1,652
  1,781
  1,918
  2,061
  2,212
  2,371
  2,538
  2,714
  2,899
  3,094
  3,299
  3,515
  3,743
  3,983
  4,235
  4,501
  4,781
  5,076
  5,387
  5,715
Maintenance CAPEX, $m
  0
  -46
  -49
  -52
  -55
  -59
  -62
  -66
  -70
  -73
  -78
  -82
  -86
  -91
  -96
  -101
  -107
  -112
  -118
  -124
  -131
  -137
  -145
  -152
  -160
  -168
  -177
  -186
  -195
  -205
  -215
New CAPEX, $m
  -91
  -58
  -59
  -61
  -64
  -66
  -69
  -72
  -75
  -79
  -82
  -86
  -90
  -94
  -98
  -103
  -108
  -113
  -118
  -124
  -130
  -136
  -142
  -149
  -156
  -164
  -172
  -180
  -189
  -199
  -208
Cash from investing activities, $m
  -313
  -104
  -108
  -113
  -119
  -125
  -131
  -138
  -145
  -152
  -160
  -168
  -176
  -185
  -194
  -204
  -215
  -225
  -236
  -248
  -261
  -273
  -287
  -301
  -316
  -332
  -349
  -366
  -384
  -404
  -423
Free cash flow, $m
  216
  1,112
  621
  700
  782
  869
  959
  1,054
  1,154
  1,259
  1,368
  1,484
  1,605
  1,733
  1,867
  2,008
  2,157
  2,313
  2,478
  2,651
  2,834
  3,026
  3,228
  3,442
  3,666
  3,903
  4,152
  4,415
  4,692
  4,984
  5,291
Issuance/(repayment) of debt, $m
  290
  139
  143
  149
  155
  162
  169
  176
  184
  192
  200
  209
  219
  229
  240
  251
  262
  275
  288
  302
  316
  331
  347
  364
  382
  400
  420
  440
  462
  485
  509
Issuance/(repurchase) of shares, $m
  -154
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  118
  139
  143
  149
  155
  162
  169
  176
  184
  192
  200
  209
  219
  229
  240
  251
  262
  275
  288
  302
  316
  331
  347
  364
  382
  400
  420
  440
  462
  485
  509
Total cash flow (excl. dividends), $m
  324
  1,251
  764
  849
  937
  1,030
  1,128
  1,230
  1,338
  1,450
  1,569
  1,693
  1,824
  1,962
  2,107
  2,259
  2,419
  2,588
  2,766
  2,953
  3,150
  3,357
  3,576
  3,806
  4,048
  4,303
  4,572
  4,856
  5,154
  5,468
  5,799
Retained Cash Flow (-), $m
  -108
  -79
  -84
  -87
  -91
  -95
  -99
  -103
  -107
  -112
  -117
  -122
  -128
  -134
  -140
  -147
  -153
  -161
  -168
  -176
  -185
  -194
  -203
  -213
  -223
  -234
  -246
  -258
  -270
  -283
  -297
Prev. year cash balance distribution, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  1,172
  680
  762
  847
  936
  1,029
  1,127
  1,230
  1,338
  1,452
  1,571
  1,696
  1,828
  1,966
  2,112
  2,266
  2,427
  2,597
  2,776
  2,965
  3,163
  3,373
  3,593
  3,825
  4,069
  4,327
  4,598
  4,884
  5,185
  5,502
Discount rate, %
 
  4.70
  4.94
  5.18
  5.44
  5.71
  6.00
  6.30
  6.61
  6.94
  7.29
  7.66
  8.04
  8.44
  8.86
  9.31
  9.77
  10.26
  10.77
  11.31
  11.88
  12.47
  13.09
  13.75
  14.44
  15.16
  15.92
  16.71
  17.55
  18.42
  19.35
PV of cash for distribution, $m
 
  1,120
  618
  655
  685
  709
  726
  735
  737
  731
  718
  698
  671
  637
  599
  556
  510
  461
  412
  362
  314
  268
  225
  186
  150
  119
  93
  71
  53
  38
  27
Current shareholders' claim on cash, %
  100
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

C.H. Robinson Worldwide, Inc., a third party logistics company, provides freight transportation services and logistics solutions to companies in various industries worldwide. It offers transportation and logistics services, such as truckload comprising time-definite and expedited truck transportation services; less than truckload services; intermodal transportation, which is shipment service of freight in trailers or containers by combination of truck and rail; and non-vessel ocean common carrier or freight forwarding services, as well as organizes air shipments and provides door-to-door services. The company also provides custom broker services; and other logistics services, including fee-based managed services, warehousing services, small parcel, and other services. It has contractual relationships with approximately 68,000 transportation companies, including motor carriers, railroads, air freight, and ocean carriers. In addition, the company is involved in buying, selling, and marketing fresh produce, including fresh fruits, vegetables, and other perishable items. The company offers its fresh produce to grocery retailers, restaurants, produce wholesalers, and foodservice distributors through a network of independent produce growers and suppliers. C.H. Robinson Worldwide, Inc. was founded in 1905 and is headquartered in Eden Prairie, Minnesota.

FINANCIAL RATIOS  of  C.H. Robinson Worldwide (CHRW)

Valuation Ratios
P/E Ratio 18.4
Price to Sales 0.7
Price to Book 7.5
Price to Tangible Book
Price to Cash Flow 17.9
Price to Free Cash Flow 21.6
Growth Rates
Sales Growth Rate -2.5%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 102.2%
Cap. Spend. - 3 Yr. Gr. Rate 13.6%
Financial Strength
Quick Ratio 0
Current Ratio 0
LT Debt to Equity 39.7%
Total Debt to Equity 105.1%
Interest Coverage 29
Management Effectiveness
Return On Assets 15.5%
Ret/ On Assets - 3 Yr. Avg. 15.8%
Return On Total Capital 21.5%
Ret/ On T. Cap. - 3 Yr. Avg. 22.2%
Return On Equity 42.6%
Return On Equity - 3 Yr. Avg. 44.8%
Asset Turnover 3.8
Profitability Ratios
Gross Margin 17.3%
Gross Margin - 3 Yr. Avg. 16.4%
EBITDA Margin 7%
EBITDA Margin - 3 Yr. Avg. 6.6%
Operating Margin 6.6%
Oper. Margin - 3 Yr. Avg. 6.3%
Pre-Tax Margin 6.2%
Pre-Tax Margin - 3 Yr. Avg. 5.9%
Net Profit Margin 3.9%
Net Profit Margin - 3 Yr. Avg. 3.7%
Effective Tax Rate 36.8%
Eff/ Tax Rate - 3 Yr. Avg. 37.5%
Payout Ratio 47.8%

CHRW stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the CHRW stock intrinsic value calculation we used $13144 million for the last fiscal year's total revenue generated by C.H. Robinson Worldwide. The default revenue input number comes from 2016 income statement of C.H. Robinson Worldwide. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our CHRW stock valuation model: a) initial revenue growth rate of 6.4% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 4.7%, whose default value for CHRW is calculated based on our internal credit rating of C.H. Robinson Worldwide, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of C.H. Robinson Worldwide.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of CHRW stock the variable cost ratio is equal to 82.8%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $1456 million in the base year in the intrinsic value calculation for CHRW stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 3.5% for C.H. Robinson Worldwide.

Corporate tax rate of 27% is the nominal tax rate for C.H. Robinson Worldwide. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the CHRW stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for CHRW are equal to 6.7%.

Life of production assets of 19.1 years is the average useful life of capital assets used in C.H. Robinson Worldwide operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for CHRW is equal to 5%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $1258 million for C.H. Robinson Worldwide - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 141.974 million for C.H. Robinson Worldwide is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of C.H. Robinson Worldwide at the current share price and the inputted number of shares is $9.5 billion.


Premium access subscription - $499/yr

please register and log in before paying
RELATED COMPANIES Price Int.Val. Rating
RLGT Radiant Logist 5.38 prem.  prem.
EXPD Expeditors Int 55.36 prem.  prem.
RRTS Roadrunner Tra 6.89 prem.  prem.
HUBG Hub Group Cl A 37.30 prem.  prem.
SINO Sino-Global Sh 2.77 prem.  prem.

COMPANY NEWS

▶ 5 Stocks That Pay You to Own Them   [Jun-19-17 08:20AM  Motley Fool]
▶ Minnesota lands 18 companies on the Fortune 500 but change is likely (slideshow)   [Jun-07-17 03:00PM  American City Business Journals]
▶ C.H. Robinson Worldwide Declares Quarterly Cash Dividend   [May-11-17 04:15PM  Business Wire]
▶ Truckload Margins Mute C.H. Robinson Worldwide's Results   [Apr-27-17 05:38PM  Motley Fool]
▶ Story Stocks from Briefing.com   [Apr-26-17 11:31AM  Briefing.com]
▶ C.H. Robinson beats Street 1Q forecasts   [Apr-25-17 04:20PM  Associated Press]
▶ C.H. Robinson Reports First Quarter Results   [04:15PM  Business Wire]
▶ Bull Of The Day: Radiant Logistics (RLGT)   [Apr-10-17 05:36AM  Zacks]
▶ General Motors 1 of 6 Picks for Main Street Investors   [Mar-09-17 10:00AM  TheStreet.com]
▶ C.H. Robinson isn't scared of Amazon (or its Minneapolis office)   [Feb-08-17 03:20PM  at bizjournals.com]
▶ C.H. Robinson Reports Fourth Quarter Results   [04:15PM  Business Wire]
▶ Amazon's Minneapolis team building 'Uber for trucking' app   [Dec-16-16 12:05PM  at bizjournals.com]
▶ Hedge Funds Are Dumping Mattel, Inc. (MAT)   [Nov-26-16 09:03AM  at Insider Monkey]
▶ C.H. Robinson Hurt by Weak Pricing   [Oct-25-16 08:35PM  at The Wall Street Journal]
▶ C.H. Robinson Reports Third Quarter Results   [04:15PM  Business Wire]
Stock chart of CHRW Financial statements of CHRW Annual reports of CHRW
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.