The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$2.76Fair value$31.79Bull$61.42
FairClose
52-week traded range
52W low $45.3752W high $65.59
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
GXO Logistics closed at $45.84, 44.2% above the consensus fair value of $31.79 drawn from 8 valuation models.
Financial DNA score 25/100 — Weak. P/E of 163.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$18.04
-60.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
$12.74
-72.2%
√(22.5 × EPS × BVPS)
EPS=0.28, BVPS=25.75 · outside Graham range (P/E 163.7, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
$5.60
-87.8%
EPS × 20x (sector P/E)
EPS=0.28, Sector P/E=20x
Peter Lynch (PEG)
$3.26
-92.9%
EPS × Growth% (PEG = 1 is fair)
EPS=0.28, g=11.7%
EV/EBITDA
$61.42
+34.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=702M
Book Value (P/B)
$2.76
-94.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=25.75, ROE=1.1%, g=3%, r=10%
Reverse DCF
$45.84
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 36.2% | Historical: -11.7%
Margin of Safety
$9.10
-80.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=12.13, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.