Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
87.36 USD81.65 USD102.38 USD
+131%
81.65 USDCurrent price is 130.7% above the base model value.
C
IndustrialsIntegrated Freight & LogisticsUnited States
CHRW.US · C.H. Robinson Worldwide, Inc.
NMS · US · USD
Latest price188.33 USD
30D-4.24%
Vs. base value+191%
Research summary
CHRW.US latest organized financial period shows revenue declined -8.42% YoY and net income grew +26.07% YoY. Current price is about 188 USD, while the model base case is about 64.64 USD; the current price sits +191% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue16B USD
Net income587M USD
Free cash flow844M USD
Operating cash flow915M USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price188.33 USD
Base value64.64 USD
Vs. base+191%
Price date2026/04/28
67.50 USD64.64 USD75.01 USD
+191%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
92.93 USD150.34 USD195.90 USD
+25.27%
150.34 USDCurrent price is 25.3% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth9.0%
Current price implies roughly 9.0% annualized FCF growth.
9.0%Current price implies roughly 9.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
47.63 USD47.63 USD47.63 USD
+295%
47.63 USDCurrent price is 295.4% above the base model value.
Updated: 2026/04/29 07:25
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 16B USD | 587M USD | 844M USD | 4.83 |
| 2024/12/30 | Annual | 18B USD | 466M USD | 435M USD | 3.86 |
| 2023/12/30 | Annual | 18B USD | 325M USD | 648M USD | 2.72 |
| 2022/12/30 | Annual | 25B USD | 941M USD | 2B USD | 7.4 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement