EN DE

XPO Logistics Inc (XPO) Fair Value & Analysis

Industrials · US · Market cap $25.2B · ISIN US9837931008

What is XPO Logistics Inc really worth?

XL XPO Logistics Inc logo XPO Logistics Inc XPO · US
Price$184.80
Fair Value$56.52
Upside−69.4%
Quality47/100

Below-average quality, and trading another 227% above our fair value of $56.52.

Watch XPO Logistics Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Risks

!Mixed Growth (revenue 5y +5.7 %/yr)
!Thin margins · 4.2% net margin
!High debt · generates free cash flow
!Trails peers (5/15)
!Moderate moat 52/100
!Weak on balance sheet: 18 out of 100
Evidence: High Range $22.73 – $70.65

Fair value as of: Sep 5, 2026

From 26 valuation models · updated today

Share price −9.1% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case ($70.65). The favourable scenario is already priced in.
  • The model range is unusually wide ($22.73 to $70.65). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (47/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (5 years)

$228.37 $25.15 Fair Value $56.52 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 5, 2026.

How to read this chart

60‑month range $25.15 – $228.37 · fair‑value band $22.73 – $70.65 · the $184.80 price screens above the $56.52 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 5, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

XPO Logistics Inc (XPO) currently trades at $184.80, while our model-based Fair Value estimate is $56.52, implying the stock looks roughly 227.0% overvalued today. The Quality Score stands at 47/100 (below-average quality), in the Industrials sector. Bull case: the Growth Earnings group reads highest at a median of $81.34 per share, and 0 of the 26 models we run sit above the $184.80 price. Bear case: the Asset-Based group reads lowest at $10.62, and 26 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, XPO Logistics Inc generated revenue of $8.3B at a net margin of 4.2%. Revenue grew 7.3% year over year. It earns a return on equity of 19.9%. Net debt stands at $4.4B. Fundamentals as of Sep 5, 2026

Our scenario range runs from $22.73 (bear case) to $70.65 (bull case); at $184.80, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 20% below its 52-week high and 58% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at −65% fair-value upside, at −69%, XPO screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $1.98 per share, which is 3.5 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
EPV best evidence $25.91 $34.13 $41.33 74
Growth DCF $20.95 $59.11 $136.23 71
Residual Income $17.42 $21.30 $45.80 71
All 26 models by family
DCF Models
FCF DCF $23.76 $50.81 $136.94 70
Owner Earnings $0.6600 $31.36 $95.81 65
5Y Revenue Exit $33.77 $84.26 $187.40 66
5Y EBITDA Exit $65.55 $150.33 $312.45 69
5Y P/E Exit $20.44 $71.13 $138.55 65
10Y Revenue Exit $28.61 $99.90 $163.63 63
10Y EBITDA Exit $53.93 $164.88 $379.57 61
10Y P/E Exit $21.48 $72.65 $162.76 57
Earnings-Based
Graham-Dodd $18.30 $127.63 $179.11 63
Lynch FV $43.37 $61.96 $80.54 61
PEG = 1.0 $43.37 $61.96 $80.54 57
EPV best evidence $25.91 $34.13 $41.33 74
Dividend Discount
Gordon GGM $30.03 $62.44 $99.05 66
DDM Multi-Stage $30.03 $52.65 $65.53 66
Multiples
P/E Multiple $42.39 $56.52 $70.65 63
P/S Multiple $34.32 $45.75 $57.19 58
P/B Multiple $34.32 $45.75 $57.19 55
EV/EBIT $55.76 $82.15 $108.54 65
EV/EBITDA $80.40 $115.00 $149.60 67
EV/Revenue $33.10 $57.31 $81.53 52
Asset-Based
NCAV (Graham) $7.93 $10.62 $15.85 54
Growth DCF
Growth DCF $20.95 $59.11 $136.23 71
Rev-Margin DCF $33.77 $99.45 $202.30 67
Economic Profit
Residual Income $17.42 $21.30 $45.80 71
ROIC Compounder $35.13 $61.06 $82.09 70
Growth Earnings
Growth-Adj P/E $56.94 $81.34 $105.75 67

Widest divergence: Growth Earnings ($81.34) versus Asset-Based ($10.62). Highest evidence: EPV (74).

Notify me when XPO reaches fair value

Put XPO on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 63.3
P/S ratio 2.45 P/E × margin
EPS (TTM) $2.92 price ÷ EPS = P/E 63.3
Dividend yield 1.5% payout 94.4%
Net margin 3.9% FY2025
Return on equity 19.9% TTM
More key figures
Profitability
Return on assets (EBIT) 6.6% avg 5y
Operating margin 8.8% TTM
Growth
Revenue (TTM) $8.3B TTM
Revenue growth (YoY) +7.3% 3y avg +1.9%
EPS growth (YoY) +46.6%
Balance sheet & cash flow
Free cash flow $329M FY2025
Net debt $4.4B FY2025 · ≈ 13.3 yrs of FCF

Figures from reported company fundamentals · as of Sep 5, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 47/100

Of which business quality 46 · Market factors (momentum, volatility) 48

Profitability 44
Margins and returns on capital today
Quality Growth 39
Are margins and returns improving?
Cashflow 45
Earnings quality: real cash, not paper profit
Fin. Strength 35
Balance sheet, leverage, solvency risk
Investment 40
Disciplined investing over empire-building
Low Volatility 25
Calm price path (market factor)
Momentum 50
Price trend over the last 3–12 months (market factor)
52W Momentum 72
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

XPO, Inc., together with its subsidiaries, provides freight transportation services in the United States, North America, France, the United Kingdom, and rest of Europe. The company operates in two segments, North American Less-Than-Truckload (LTL) and European Transportation.

Full company description

XPO, Inc., together with its subsidiaries, provides freight transportation services in the United States, North America, France, the United Kingdom, and rest of Europe. The company operates in two segments, North American Less-Than-Truckload (LTL) and European Transportation. The North American LTL segment provides shippers with geographic density and day-definite domestic and cross-border services to the U.S., Mexico, Canada, and the Caribbean. The European Transportation segment offers dedicated truckload, LTL, truck brokerage, managed transportation, last mile, freight forwarding, and warehousing and multimodal solutions to an extensive base of customers within the consumer, trade, and industrial markets. The company was formerly known as XPO Logistics, Inc. and changed its name to XPO, Inc. in December 2022. The company was founded in 1989 and is based in Greenwich, Connecticut.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

XPO Logistics Inc reported revenue of $8.2B in FY2025 versus $7.2B in FY2021, a compound +3.2%/yr. Reported net income was $316M in FY2025, compounding −1.5%/yr from FY2021.

Growth Quality 70/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$8.2B
Latest YoY
+1.1%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+1.9%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.7%
Avg. revenue growth/yr (24Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+33.1%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
−0.6% (−2.1 + 1.5)
Revenue +3.2%/yr
FY21 $7.2B
FY22 $7.7B
FY23 $7.7B
FY24 $8.1B
FY25 $8.2B
Net income −1.5%/yr
FY21 $336M
FY22 $666M
FY23 $189M
FY24 $387M
FY25 $316M

XPO screens 227% overvalued. Compare with Old Dominion Freight Line, Inc →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "XPO Logistics Inc Fair Value". https://www.fairvalue-calculator.com/stock/XPO

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Trucking · 47 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 47 · Below median
Fair Value upside −69% · Bottom 25%
Return on equity (TTM) 20% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 4% · Above median
Operating margin (TTM) 9% · Top 25%
Revenue growth 7% · Above median
Dividend yield (TTM) 1.5% · Below median
Debt / equity 1.64× · Higher than 75% of peers

Valuation Multiples vs Trucking median · lower = cheaper

P/E (TTM) 63.3× · Pricier than 75% of peers
P/B 13.52× · Pricier than 75% of peers
P/S (TTM) 3.03× · Pricier than 75% of peers
P/FCF 76.5× · Pricier than 75% of peers
EV/EBITDA 21.6× · Pricier than 75% of peers
PEG 2.28× · Pricier than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 11
FUTURE37 · sector 17
PAST80 · sector 14
HEALTH18 · sector 94
DIVIDEND30 · sector 35

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Trucking stocks, each showing price versus our Fair Value estimate (as of Sep 5, 2026).

Stock Price Fair Value vs Fair Value
Old Dominion Freight Line, Inc ODFL $198.63 $102.54 −48%
TFI International Inc TFII $127.83 $110.79 −13%
Knight-Swift Transportation Holdings KNX $68.51 $8.58 −87%
Saia, Inc SAIA $343.92 $127.94 −63%
Schneider National, Inc SNDR $35.74 $12.37 −65%
RXO, Inc RXO $20.00 $3.48 −83%
ArcBest Corporation ARCB $140.63 $45.89 −67%
Werner Enterprises, Inc WERN $37.85 $8.24 −78%
Dazhong Transportation (Group) Co 600611 ¥4.43 ¥1.20 −73%
Mullen Group MTL C$26.50 C$19.35 −27%

Compare XPO Logistics Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is XPO Logistics Inc (XPO) overvalued or undervalued?
As of Sep 5, 2026, our model estimates a fair value of $56.52 versus a price of $184.80, about −69% upside (overvalued).
What is the fair value of XPO?
Our model-based fair value for XPO Logistics Inc is $56.52 (as of Sep 5, 2026), built from audited fundamentals. The current price: $184.80.
What is the quality score of XPO?
XPO Logistics Inc has a Quality Score of 47/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of XPO Logistics Inc (XPO)?
XPO Logistics Inc reported trailing-twelve-month revenue of about $8.3B (latest available figure, as of Sep 5, 2026).
What is the net profit margin of XPO?
The net profit margin of XPO Logistics Inc is about 4.2%, meaning it keeps roughly 4.2% of revenue as net income. Based on the latest reported figures.
Does XPO Logistics Inc pay a dividend?
XPO Logistics Inc currently shows a dividend yield of about 1.49% relative to its recent price (as of Sep 5, 2026).
Free · no account needed

Watch XPO Logistics Inc in the live analysis

One click puts XPO Logistics Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.