Intrinsic value of C.H. Robinson Worldwide - CHRW

Previous Close

$68.01

  Intrinsic Value

$113.72

stock screener

  Rating & Target

str. buy

+67%

  Value-price divergence*

+95%

Previous close

$68.01

 
Intrinsic value

$113.72

 
Up/down potential

+67%

 
Rating

str. buy

 
Value-price divergence*

+95%

*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 9.7

 

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
  11.10
  10.49
  9.94
  9.45
  9.00
  8.60
  8.24
  7.92
  7.63
  7.36
  7.13
  6.91
  6.72
  6.55
  6.40
  6.26
  6.13
  6.02
  5.92
  5.82
  5.74
  5.67
  5.60
  5.54
  5.49
  5.44
  5.39
  5.35
  5.32
  5.29
Revenue, $m
  13,144
  14,603
  16,135
  17,739
  19,415
  21,162
  22,983
  24,877
  26,847
  28,894
  31,021
  33,232
  35,530
  37,919
  40,402
  42,986
  45,676
  48,476
  51,393
  54,433
  57,603
  60,910
  64,362
  67,967
  71,733
  75,669
  79,783
  84,087
  88,590
  93,302
  98,235
Variable operating expenses, $m
 
  13,231
  14,606
  16,046
  17,550
  19,119
  20,753
  22,453
  24,221
  26,059
  27,969
  29,830
  31,892
  34,036
  36,266
  38,585
  40,999
  43,513
  46,131
  48,860
  51,705
  54,674
  57,773
  61,009
  64,389
  67,922
  71,615
  75,478
  79,520
  83,750
  88,178
Fixed operating expenses, $m
 
  382
  392
  402
  412
  422
  433
  443
  454
  466
  477
  489
  502
  514
  527
  540
  554
  568
  582
  596
  611
  626
  642
  658
  675
  692
  709
  727
  745
  763
  782
Total operating expenses, $m
  12,281
  13,613
  14,998
  16,448
  17,962
  19,541
  21,186
  22,896
  24,675
  26,525
  28,446
  30,319
  32,394
  34,550
  36,793
  39,125
  41,553
  44,081
  46,713
  49,456
  52,316
  55,300
  58,415
  61,667
  65,064
  68,614
  72,324
  76,205
  80,265
  84,513
  88,960
Operating income, $m
  863
  989
  1,137
  1,291
  1,453
  1,621
  1,797
  1,980
  2,171
  2,369
  2,575
  2,913
  3,136
  3,368
  3,609
  3,861
  4,123
  4,395
  4,680
  4,977
  5,286
  5,610
  5,947
  6,300
  6,669
  7,055
  7,459
  7,882
  8,325
  8,789
  9,275
EBITDA, $m
  938
  1,132
  1,281
  1,438
  1,602
  1,773
  1,951
  2,136
  2,330
  2,531
  2,740
  2,957
  3,183
  3,418
  3,663
  3,918
  4,183
  4,460
  4,748
  5,049
  5,362
  5,690
  6,032
  6,390
  6,764
  7,156
  7,565
  7,994
  8,442
  8,912
  9,405
Interest expense (income), $m
  29
  38
  46
  55
  64
  74
  84
  95
  106
  117
  129
  141
  154
  168
  181
  196
  211
  226
  243
  260
  277
  296
  315
  335
  356
  378
  401
  425
  450
  476
  503
Earnings before tax, $m
  812
  952
  1,091
  1,236
  1,388
  1,547
  1,713
  1,886
  2,065
  2,252
  2,446
  2,772
  2,982
  3,200
  3,428
  3,665
  3,912
  4,169
  4,437
  4,717
  5,009
  5,314
  5,632
  5,965
  6,313
  6,678
  7,059
  7,458
  7,876
  8,313
  8,772
Tax expense, $m
  299
  257
  294
  334
  375
  418
  463
  509
  558
  608
  660
  748
  805
  864
  926
  990
  1,056
  1,126
  1,198
  1,274
  1,352
  1,435
  1,521
  1,611
  1,705
  1,803
  1,906
  2,014
  2,126
  2,245
  2,368
Net income, $m
  513
  695
  796
  902
  1,014
  1,130
  1,250
  1,376
  1,508
  1,644
  1,786
  2,023
  2,177
  2,336
  2,502
  2,675
  2,856
  3,043
  3,239
  3,443
  3,656
  3,879
  4,112
  4,355
  4,609
  4,875
  5,153
  5,444
  5,749
  6,069
  6,404

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
  3,822
  4,223
  4,642
  5,081
  5,538
  6,015
  6,511
  7,026
  7,562
  8,119
  8,697
  9,299
  9,924
  10,574
  11,250
  11,954
  12,687
  13,450
  14,246
  15,075
  15,941
  16,844
  17,788
  18,773
  19,803
  20,880
  22,007
  23,185
  24,418
  25,709
Adjusted assets (=assets-cash), $m
  3,440
  3,822
  4,223
  4,642
  5,081
  5,538
  6,015
  6,511
  7,026
  7,562
  8,119
  8,697
  9,299
  9,924
  10,574
  11,250
  11,954
  12,687
  13,450
  14,246
  15,075
  15,941
  16,844
  17,788
  18,773
  19,803
  20,880
  22,007
  23,185
  24,418
  25,709
Revenue / Adjusted assets
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
  3.821
Average production assets, $m
  356
  394
  436
  479
  524
  571
  621
  672
  725
  780
  838
  897
  959
  1,024
  1,091
  1,161
  1,233
  1,309
  1,388
  1,470
  1,555
  1,645
  1,738
  1,835
  1,937
  2,043
  2,154
  2,270
  2,392
  2,519
  2,652
Working capital, $m
  162
  818
  904
  993
  1,087
  1,185
  1,287
  1,393
  1,503
  1,618
  1,737
  1,861
  1,990
  2,123
  2,263
  2,407
  2,558
  2,715
  2,878
  3,048
  3,226
  3,411
  3,604
  3,806
  4,017
  4,237
  4,468
  4,709
  4,961
  5,225
  5,501
Total debt, $m
  1,322
  1,315
  1,569
  1,835
  2,113
  2,403
  2,705
  3,020
  3,347
  3,686
  4,039
  4,406
  4,787
  5,184
  5,596
  6,025
  6,471
  6,935
  7,419
  7,924
  8,450
  8,999
  9,571
  10,169
  10,794
  11,447
  12,130
  12,844
  13,591
  14,373
  15,192
Total liabilities, $m
  2,430
  2,423
  2,677
  2,943
  3,221
  3,511
  3,813
  4,128
  4,455
  4,794
  5,147
  5,514
  5,895
  6,292
  6,704
  7,133
  7,579
  8,043
  8,527
  9,032
  9,558
  10,107
  10,679
  11,277
  11,902
  12,555
  13,238
  13,952
  14,699
  15,481
  16,300
Total equity, $m
  1,258
  1,399
  1,545
  1,699
  1,860
  2,027
  2,201
  2,383
  2,572
  2,768
  2,971
  3,183
  3,403
  3,632
  3,870
  4,118
  4,375
  4,643
  4,923
  5,214
  5,518
  5,834
  6,165
  6,510
  6,871
  7,248
  7,642
  8,054
  8,486
  8,937
  9,410
Total liabilities and equity, $m
  3,688
  3,822
  4,222
  4,642
  5,081
  5,538
  6,014
  6,511
  7,027
  7,562
  8,118
  8,697
  9,298
  9,924
  10,574
  11,251
  11,954
  12,686
  13,450
  14,246
  15,076
  15,941
  16,844
  17,787
  18,773
  19,803
  20,880
  22,006
  23,185
  24,418
  25,710
Debt-to-equity ratio
  1.051
  0.940
  1.020
  1.080
  1.140
  1.190
  1.230
  1.270
  1.300
  1.330
  1.360
  1.380
  1.410
  1.430
  1.450
  1.460
  1.480
  1.490
  1.510
  1.520
  1.530
  1.540
  1.550
  1.560
  1.570
  1.580
  1.590
  1.590
  1.600
  1.610
  1.610
Adjusted equity ratio
  0.317
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366
  0.366

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  513
  695
  796
  902
  1,014
  1,130
  1,250
  1,376
  1,508
  1,644
  1,786
  2,023
  2,177
  2,336
  2,502
  2,675
  2,856
  3,043
  3,239
  3,443
  3,656
  3,879
  4,112
  4,355
  4,609
  4,875
  5,153
  5,444
  5,749
  6,069
  6,404
Depreciation, amort., depletion, $m
  75
  143
  145
  147
  149
  151
  154
  156
  159
  162
  164
  44
  47
  50
  53
  57
  60
  64
  68
  72
  76
  81
  85
  90
  95
  100
  106
  111
  117
  123
  130
Funds from operations, $m
  411
  837
  941
  1,049
  1,163
  1,281
  1,404
  1,533
  1,666
  1,805
  1,950
  2,067
  2,224
  2,386
  2,556
  2,732
  2,916
  3,107
  3,307
  3,515
  3,733
  3,960
  4,197
  4,445
  4,704
  4,975
  5,259
  5,555
  5,866
  6,192
  6,534
Change in working capital, $m
  -118
  82
  86
  90
  94
  98
  102
  106
  110
  115
  119
  124
  129
  134
  139
  145
  151
  157
  163
  170
  178
  185
  193
  202
  211
  220
  230
  241
  252
  264
  276
Cash from operations, $m
  529
  756
  855
  959
  1,069
  1,183
  1,302
  1,427
  1,556
  1,691
  1,831
  1,943
  2,095
  2,253
  2,417
  2,588
  2,765
  2,951
  3,144
  3,345
  3,555
  3,774
  4,003
  4,243
  4,493
  4,754
  5,028
  5,314
  5,614
  5,928
  6,257
Maintenance CAPEX, $m
  0
  -17
  -19
  -21
  -23
  -26
  -28
  -30
  -33
  -36
  -38
  -41
  -44
  -47
  -50
  -53
  -57
  -60
  -64
  -68
  -72
  -76
  -81
  -85
  -90
  -95
  -100
  -106
  -111
  -117
  -123
New CAPEX, $m
  -91
  -38
  -41
  -43
  -45
  -47
  -49
  -51
  -53
  -55
  -57
  -60
  -62
  -64
  -67
  -70
  -73
  -76
  -79
  -82
  -86
  -89
  -93
  -97
  -102
  -106
  -111
  -116
  -122
  -127
  -133
Cash from investing activities, $m
  -313
  -55
  -60
  -64
  -68
  -73
  -77
  -81
  -86
  -91
  -95
  -101
  -106
  -111
  -117
  -123
  -130
  -136
  -143
  -150
  -158
  -165
  -174
  -182
  -192
  -201
  -211
  -222
  -233
  -244
  -256
Free cash flow, $m
  216
  700
  794
  895
  1,000
  1,110
  1,225
  1,345
  1,470
  1,600
  1,735
  1,843
  1,989
  2,141
  2,300
  2,464
  2,636
  2,815
  3,001
  3,195
  3,398
  3,609
  3,830
  4,060
  4,301
  4,553
  4,817
  5,093
  5,381
  5,684
  6,001
Issuance/(repayment) of debt, $m
  290
  241
  254
  266
  278
  290
  302
  314
  327
  340
  353
  367
  381
  396
  412
  429
  446
  465
  484
  504
  526
  549
  573
  598
  625
  653
  683
  714
  747
  782
  819
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
  241
  254
  266
  278
  290
  302
  314
  327
  340
  353
  367
  381
  396
  412
  429
  446
  465
  484
  504
  526
  549
  573
  598
  625
  653
  683
  714
  747
  782
  819
Total cash flow (excl. dividends), $m
  324
  941
  1,049
  1,161
  1,278
  1,400
  1,527
  1,659
  1,797
  1,940
  2,088
  2,209
  2,370
  2,538
  2,712
  2,893
  3,082
  3,279
  3,485
  3,699
  3,924
  4,158
  4,402
  4,658
  4,926
  5,206
  5,500
  5,807
  6,129
  6,466
  6,819
Retained Cash Flow (-), $m
  -108
  -141
  -147
  -154
  -161
  -167
  -174
  -181
  -189
  -196
  -204
  -212
  -220
  -229
  -238
  -248
  -258
  -268
  -279
  -291
  -304
  -317
  -331
  -345
  -361
  -377
  -394
  -412
  -431
  -451
  -473
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
 
  800
  902
  1,007
  1,118
  1,233
  1,353
  1,478
  1,608
  1,744
  1,884
  1,998
  2,150
  2,309
  2,474
  2,646
  2,825
  3,011
  3,205
  3,408
  3,620
  3,841
  4,072
  4,313
  4,565
  4,829
  5,105
  5,395
  5,697
  6,014
  6,347
Discount rate, %
 
  5.00
  5.25
  5.51
  5.79
  6.08
  6.38
  6.70
  7.04
  7.39
  7.76
  8.14
  8.55
  8.98
  9.43
  9.90
  10.39
  10.91
  11.46
  12.03
  12.63
  13.27
  13.93
  14.63
  15.36
  16.13
  16.93
  17.78
  18.67
  19.60
  20.58
PV of cash for distribution, $m
 
  762
  814
  857
  892
  918
  933
  939
  933
  918
  893
  844
  803
  755
  701
  642
  580
  518
  455
  394
  335
  281
  231
  187
  148
  115
  87
  65
  47
  33
  23
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 18.7
Price to Sales 0.7
Price to Book 7.6
Price to Tangible Book
Price to Cash Flow 18.2
Price to Free Cash Flow 21.9
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 11.1% 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 5%, 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 90.7%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $373 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 2.7%.

Life of production assets of 20.4 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 5.6%. 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 $9.7 billion.

RELATED COMPANIES Price Int.Val. Rating
RLGT Radiant Logist 4.69 3.74  sell
EXPD Expeditors Int 55.72 55.60  hold
RRTS Roadrunner Tra 6.67 32.60  str.buy
HUBG Hub Group Cl A 35.95 139.59  str.buy
SINO Sino-Global Sh 2.97 0.34  str.sell

COMPANY NEWS

▶ List Leaders: The largest logistics firms in the metro   [07:13AM  American City Business Journals]
▶ C.H. Robinson Worldwide Declares Quarterly Cash Dividend   [Aug-10-17 04:15PM  Business Wire]
▶ XPO Logistics 2Q17 Earnings Missed Estimate   [Aug-09-17 02:36PM  Market Realist]
▶ PPG and C.H. Robinson slip while Abbott and Sears advance   [Jul-20-17 05:21PM  Associated Press]
▶ Story Stocks from Briefing.com   [11:29AM  Briefing.com]
▶ C.H. Robinson misses 2Q profit forecasts   [Jul-19-17 09:27PM  Associated Press]
▶ C.H. Robinson Reports Second Quarter Results   [04:15PM  Business Wire]
▶ 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]
Stock chart of CHRW Financial statements 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.