Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
92.63 USD86.58 USD108.55 USD
+118%
86.58 USDCurrent price is 117.5% above the base model value.
C
US
CHRW.US · C. H. ROBINSON WORLDWIDE, INC.
US · US
Latest price188.33 USD
30D-6.49%
Vs. base value+118%
Research summary
CHRW.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +26.07% YoY. Current price is about 188 USD, while the model base case is about 86.58 USD; the current price sits +118% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income587M USD
Free cash flow895M USD
Operating cash flow915M USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price188.33 USD
Base value86.58 USD
Vs. base+118%
Price date2026/04/29
92.63 USD86.58 USD108.55 USD
+118%
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.Adjusted reference: 317.35 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth8.2%
Current price implies roughly 8.2% annualized FCF growth.
8.2%Current price implies roughly 8.2% 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 15:25
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2022/12/31 | Restructuring charges | Restructuring | -29M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 587M USD | - | 895M USD | 4.83 | - |
| 2024/12/31 | Annual | - | 466M USD | - | 486M USD | 3.86 | - |
| 2023/12/31 | Annual | - | 325M USD | - | 702M USD | 2.72 | - |
| 2022/12/31 | Annual | - | 941M USD | 970M USD | 2B USD | 7.4 | 7.63 |
| 2021/12/31 | Annual | - | 844M USD | - | 61M USD | 6.31 | - |
Ad placement