C.H. Robinson Worldwide, Inc.
AI Valuation
AI-generated fair value estimate for this company.
AI Fair Value
$112.64
Market Price
$157.72
Overvalued By
40.0%
Method: 10-year FCFE DCF: $668.76M trailing twelve-month free cash flow base; 5% annual FCF growth for years 1-5 (freight-cycle recovery); 3.5% for years 6-10; 8.5% cost-of-equity discount rate; 2.5% terminal growth; 116.85M shares outstanding.
Reasoning: C.H. Robinson's freight-brokerage earnings are cyclical, so a moderate recovery-phase growth rate followed by a lower terminal rate was used, producing a conservative estimate versus the current market price.