YMTracker DRIPCalc v2 Launch sale

NEW Our free Dividend Tracker is live — see what your stocks pay you

Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.

C.H. Robinson Worldwide, Inc. CHRW | NASDAQ

$153.14 $5.18 | 3.50%

SIGNAL:

Signal available — unlock to view

|2026-07-24 |F&G 38 |RSI 53.2

Add to favoritesFavorite

Company Overview:

Market Cap: $17.89B

Trailing PE: 29.2x

FWD PE *: 22.1x

Payout Ratio (TTM): 47.9%

52-Week Range: $123.64 - $210.33

* Forward PE is based on street estimates.

10 Year CHRW Performance Metrics:

Total Return (with DRIP): 169.3% (10.41% CAGR)

Total Return (no DRIP): 145.7% (9.41% CAGR)

Share Price: 117.3% (8.07% CAGR)

Yield on Cost (with DRIP): 4.43%

Total Invested: $10,000

Total Value (with DRIP): $26,931

Total Return $ (with DRIP): $16,931

Dividend Increase: 40.0% (3.52% CAGR)

Dividend Yield (FWD): 1.65% ($2.52)

CHRW 10-yr Total Return ($10K invested)

1M 3M 6M YTD 1Y 3Y 5Y 10Y

CHRW Share Price

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

CHRW Price CAGR:1Y: 15.44%2Y: 18.10%5Y: 12.14%10Y: 8.07%

CHRW Dividend Charts

CHRW - Dividends

CHRW Dividend CAGR:1Y: 1.61%2Y: 0.80%5Y: 2.75%10Y: 3.42%

CHRW - Dividend Payout Ratio

CHRW Dividend Payout Ratio CAGR:1Y: -17.93%2Y: -16.35%5Y: 2.29%10Y: -0.98%

CHRW - Dividend to Free Cash Flow Ratio

CHRW Dividend to FCF Ratio CAGR:1Y: 614.76%2Y: 121.91%5Y: 35.94%10Y: 16.16%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Save 25% with annual plan (3 Months Free)

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

You save $125.40 (55%)

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

You save $211.20 (55%)

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

You save $422.40 (55%)

CHRW Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

CHRW - Revenue

CHRW Revenue CAGR:1Y: 19.28%2Y: 4.91%5Y: -2.26%10Y: 4.11%

CHRW - Earnings Per Share (EPS)

CHRW EPS CAGR:1Y: 23.81%2Y: 21.89%5Y: 1.61%10Y: 4.55%

CHRW - Net Income

🔓 See the full chart40% off right now · 7-day free trial

CHRW Net Income CAGR:1Y: 22.51%2Y: 21.63%5Y: -0.73%10Y: 2.70%

CHRW - EBITDA

🔓 See the full chart40% off right now · 7-day free trial

CHRW EBITDA CAGR:1Y: 10.56%2Y: 9.21%5Y: -1.69%10Y: 0.33%

CHRW - Free Cash Flow

🔓 See the full chart40% off right now · 7-day free trial

CHRW Free Cash Flow CAGR:1Y: -85.93%2Y: -54.15%5Y: -25.30%10Y: -12.46%

CHRW - Free Cash Flow / Share

🔓 See the full chart40% off right now · 7-day free trial

CHRW Free Cash Flow / Share CAGR:1Y: -85.69%2Y: -53.98%5Y: -23.53%10Y: -10.80%

CHRW - Operating Income

🔓 See the full chart40% off right now · 7-day free trial

CHRW Operating Income CAGR:1Y: 18.44%2Y: 15.02%5Y: -0.38%10Y: 0.90%

CHRW - Gross Profit

🔓 See the full chart40% off right now · 7-day free trial

CHRW Gross Profit CAGR:1Y: 106.19%2Y: 48.28%5Y: 13.82%10Y: 8.58%

CHRW - Shares Outstanding

🔓 See the full chart40% off right now · 7-day free trial

CHRW Shares Outstanding CAGR:1Y: -1.39%2Y: -0.07%5Y: -2.35%10Y: -1.77%

CHRW - Share Buybacks

🔓 See the full chart40% off right now · 7-day free trial

CHRW Share Buybacks CAGR:1Y: 170.79%2Y: 672.57%5Y: 10.20%10Y: 27.25%

CHRW - Stock-Based Comp

🔓 See the full chart40% off right now · 7-day free trial

CHRW Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

CHRW - Expenses

🔓 See the full chart40% off right now · 7-day free trial

CHRW Expenses CAGR:1Y: -31.77%2Y: -49.28%5Y: -21.16%10Y: -15.29%

CHRW - Revenue vs Net Income

🔓 See the full chart40% off right now · 7-day free trial

CHRW - EPS vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

CHRW - EPS vs PE Ratio

🔓 See the full chart40% off right now · 7-day free trial

CHRW - FCF vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

CHRW - FCF vs Stock Based Comp

🔓 See the full chart40% off right now · 7-day free trial

CHRW - Cash & Debt

🔓 See the full chart40% off right now · 7-day free trial

CHRW - Revenue by Segment

🔓 See the full chart40% off right now · 7-day free trial

CHRW Revenue CAGR:1Y: 19.28%2Y: 4.91%5Y: -2.26%10Y: 4.11%

CHRW - Revenue by Region

🔓 See the full chart40% off right now · 7-day free trial

CHRW Revenue CAGR:1Y: 19.28%2Y: 4.91%5Y: -2.26%10Y: 4.11%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

CHRW - REVENUE: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

CHRW Actual Revenue CAGR:1Y: 19.28%2Y: 4.91%5Y: -2.26%10Y: 4.11%

CHRW - EPS: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

CHRW Actual EPS CAGR:1Y: 23.81%2Y: 21.89%5Y: 1.61%10Y: 4.55%

CHRW - NET INCOME: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

CHRW Actual Net Income CAGR:1Y: 22.51%2Y: 21.63%5Y: -0.73%10Y: 2.70%

CHRW - EBITDA: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

CHRW Actual EBITDA CAGR:1Y: 10.56%2Y: 9.21%5Y: -1.69%10Y: 0.33%

Ratios, Profit Margins & Return on Capital:

CHRW - Net Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

CHRW Net Profit Margin CAGR:1Y: 2.71%2Y: 15.93%5Y: 1.60%10Y: -1.35%

CHRW - Gross Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

CHRW Gross Profit Margin CAGR:1Y: 72.95%2Y: 41.33%5Y: 16.47%10Y: 4.30%

CHRW - Price to Earnings

🔓 See the full chart40% off right now · 7-day free trial

CHRW Price to Earnings CAGR:1Y: 57.78%2Y: 20.49%5Y: 13.10%10Y: 4.85%

CHRW - Price To Sales Ratio

🔓 See the full chart40% off right now · 7-day free trial

CHRW Price To Sales Ratio CAGR:1Y: 61.78%2Y: 39.90%5Y: 14.94%10Y: 3.47%

CHRW - Return on Capital Employed

🔓 See the full chart40% off right now · 7-day free trial

CHRW Return on Capital Employed CAGR:1Y: -0.22%2Y: 9.72%5Y: -1.93%10Y: -5.54%

CHRW - Return on Invested Capital

🔓 See the full chart40% off right now · 7-day free trial

CHRW Return on Invested Capital CAGR:1Y: 14.02%2Y: 12.60%5Y: -0.76%10Y: -1.84%

CHRW Dividends Info:

Annual Dividend: $2.52

Forward Yield: 1.65%

Ex-Dividend Date: 2026-09-04

Lifetime Dividends / Share: $36.38

CHRW Dividend History: Dates, Payments & Yield list

Below is a schedule of all CHRW dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
09/04/2026	09/07/2026	$0.630	1.71%	0%	$0.00
06/05/2026	06/08/2026	$0.630	1.37%	1.34%	$188.14
03/06/2026	03/09/2026	$0.630	1.4%	1.39%	$181.94
12/05/2025	12/08/2025	$0.630	1.6%	1.64%	$153.41
09/05/2025	09/08/2025	$0.620	1.97%	1.97%	$125.90
06/06/2025	06/09/2025	$0.620	2.59%	2.59%	$95.74
03/07/2025	03/10/2025	$0.620	2.42%	2.44%	$101.56
12/06/2024	12/09/2024	$0.620	2.35%	2.29%	$108.14
09/06/2024	09/09/2024	$0.620	2.46%	2.45%	$101.07
06/07/2024	06/10/2024	$0.610	2.81%	2.85%	$85.59
02/29/2024	03/04/2024	$0.610	3.29%	3.46%	$70.45
11/30/2023	12/04/2023	$0.610	2.97%	2.85%	$85.72
08/31/2023	09/04/2023	$0.610	2.7%	2.85%	$85.65
06/01/2023	06/05/2023	$0.610	2.57%	2.67%	$91.40
03/02/2023	03/06/2023	$0.610	2.41%	2.43%	$100.48
12/01/2022	01/03/2023	$0.610	2.47%	2.7%	$90.28
09/01/2022	10/03/2022	$0.550	1.92%	2.23%	$98.72
06/02/2022	07/01/2022	$0.550	2.05%	2.16%	$102.06
03/03/2022	04/01/2022	$0.550	2.14%	2.13%	$103.13
12/10/2021	01/03/2022	$0.550	2.1%	2.04%	$107.90
12/14/2021	01/03/2022	$0.550	2.12%	2.04%	$107.90
09/02/2021	10/01/2021	$0.510	2.25%	2.36%	$86.35
06/03/2021	07/01/2021	$0.510	2.12%	2.17%	$94.21
03/04/2021	04/01/2021	$0.510	2.22%	2.1%	$97.15
12/11/2020	01/04/2021	$0.510	2.19%	2.21%	$92.37
09/03/2020	09/30/2020	$0.510	2.09%	2%	$102.19
06/04/2020	06/30/2020	$0.510	2.48%	2.58%	$79.06
03/05/2020	03/27/2020	$0.510	3.07%	3.26%	$62.51
12/13/2019	12/31/2019	$0.510	2.66%	2.61%	$78.20
09/05/2019	09/30/2019	$0.500	2.38%	2.36%	$84.78
06/06/2019	06/28/2019	$0.500	2.51%	2.37%	$84.35
02/28/2019	03/29/2019	$0.500	2.21%	2.3%	$86.99
12/14/2018	12/31/2018	$0.500	2.36%	2.38%	$84.09
09/06/2018	09/28/2018	$0.460	1.89%	1.88%	$97.92
05/31/2018	06/29/2018	$0.460	2.11%	2.2%	$83.66
03/01/2018	03/30/2018	$0.460	2.05%	2%	$92.23
12/15/2017	12/29/2017	$0.460	2.13%	2.07%	$89.09
08/30/2017	09/29/2017	$0.450	2.46%	2.37%	$76.10
05/31/2017	06/30/2017	$0.450	2.69%	2.62%	$68.68
03/01/2017	03/31/2017	$0.450	2.23%	2.33%	$77.29
12/15/2016	12/30/2016	$0.450	2.42%	2.46%	$73.26
08/31/2016	09/30/2016	$0.430	2.48%	2.44%	$70.46
06/01/2016	06/30/2016	$0.430	2.32%	2.32%	$74.25
03/02/2016	03/31/2016	$0.430	2.41%	2.32%	$74.23
12/10/2015	12/31/2015	$0.430	2.8%	2.77%	$62.02
09/02/2015	09/30/2015	$0.380	2.21%	2.24%	$67.78
06/03/2015	06/30/2015	$0.380	2.35%	2.44%	$62.39
03/04/2015	03/31/2015	$0.380	2.06%	2.08%	$73.22
12/11/2014	12/31/2014	$0.380	2.1%	2.03%	$74.89
09/03/2014	09/30/2014	$0.350	2.09%	2.11%	$66.32
06/04/2014	06/30/2014	$0.350	2.36%	2.19%	$63.79
03/05/2014	03/31/2014	$0.350	2.7%	2.67%	$52.39
12/13/2013	12/31/2013	$0.350	2.48%	2.4%	$58.35
09/04/2013	09/30/2013	$0.350	2.43%	2.35%	$59.59
06/05/2013	06/28/2013	$0.350	2.49%	2.49%	$56.31
02/27/2013	03/29/2013	$0.350	2.45%	2.39%	$58.60
12/13/2012	12/31/2012	$0.350	2.27%	2.21%	$63.22
09/05/2012	10/01/2012	$0.330	2.34%	2.23%	$59.10
05/30/2012	07/02/2012	$0.330	2.23%	2.17%	$60.85
02/29/2012	04/02/2012	$0.330	1.99%	2%	$65.91
12/16/2011	01/03/2012	$0.330	1.98%	1.89%	$69.84
08/31/2011	10/03/2011	$0.290	1.65%	1.75%	$66.27
06/01/2011	07/01/2011	$0.290	1.48%	1.44%	$80.62
03/02/2011	04/01/2011	$0.290	1.62%	1.55%	$74.90
12/16/2010	01/03/2011	$0.290	1.46%	1.42%	$81.51
12/10/2010	12/15/2010	$0.290	1.48%	1.48%	$78.52
09/01/2010	10/01/2010	$0.250	1.51%	1.44%	$69.64
06/02/2010	07/01/2010	$0.250	1.72%	1.79%	$55.72
03/03/2010	04/01/2010	$0.250	1.91%	1.8%	$55.68
12/02/2009	01/04/2010	$0.250	1.73%	1.69%	$59.34
09/02/2009	10/01/2009	$0.240	1.73%	1.71%	$56.14
06/03/2009	07/01/2009	$0.240	1.83%	1.82%	$52.71
03/04/2009	04/01/2009	$0.240	2.4%	2.12%	$45.35
12/03/2008	01/02/2009	$0.240	1.95%	1.72%	$55.85
09/03/2008	10/01/2008	$0.220	1.7%	1.73%	$50.99
06/04/2008	07/01/2008	$0.220	1.39%	1.62%	$54.35
03/05/2008	04/01/2008	$0.220	1.67%	1.54%	$57.24
12/05/2007	01/02/2008	$0.220	1.65%	1.7%	$51.88
09/05/2007	10/01/2007	$0.180	1.46%	1.31%	$55.03
06/06/2007	07/02/2007	$0.180	1.39%	1.37%	$52.63
03/07/2007	04/02/2007	$0.180	1.42%	1.52%	$47.50
12/06/2006	01/02/2007	$0.180	1.68%	1.66%	$43.30
09/06/2006	10/02/2006	$0.130	1.2%	1.21%	$42.99
06/07/2006	07/03/2006	$0.130	1.18%	0.95%	$54.79
03/08/2006	04/03/2006	$0.130	1.18%	1.05%	$49.38
12/07/2005	01/03/2006	$0.130	1.34%	1.39%	$37.30
09/07/2005	10/03/2005	$0.075	0.95%	0.93%	$32.23
06/08/2005	07/01/2005	$0.075	1.08%	1.03%	$29.14
03/09/2005	04/01/2005	$0.075	1.09%	1.17%	$25.61
12/01/2004	01/03/2005	$0.075	1.1%	1.09%	$27.46
09/01/2004	10/01/2004	$0.060	1.12%	1.01%	$23.82
06/02/2004	07/01/2004	$0.060	1.14%	1.05%	$22.76
03/11/2004	04/01/2004	$0.060	1.24%	1.13%	$21.29
12/03/2003	01/02/2004	$0.060	1.24%	1.27%	$18.97
09/03/2003	10/01/2003	$0.040	0.82%	0.83%	$19.33
06/04/2003	07/01/2003	$0.040	0.85%	0.9%	$17.70
03/05/2003	04/01/2003	$0.040	1.02%	0.98%	$16.39
12/04/2002	01/02/2003	$0.040	1.03%	1.01%	$15.89
09/04/2002	10/01/2002	$0.030	0.86%	0.86%	$14.02
06/05/2002	07/01/2002	$0.030	0.72%	0.73%	$16.33
03/07/2002	04/01/2002	$0.030	0.78%	0.72%	$16.74
12/05/2001	01/02/2002	$0.030	0.86%	0.83%	$14.39
09/05/2001	10/01/2001	$0.025	0.64%	0.73%	$13.78
06/08/2001	07/02/2001	$0.025	0.68%	0.71%	$14.13
03/07/2001	04/02/2001	$0.025	0.65%	0.76%	$13.22
12/06/2000	01/02/2001	$0.025	0.65%	0.67%	$14.94
09/06/2000	10/02/2000	$0.020	0.55%	0.6%	$13.39
06/08/2000	07/03/2000	$0.020	0.74%	0.67%	$11.86
03/06/2000	04/03/2000	$0.020	0.65%	0.91%	$8.75
12/08/1999	01/03/2000	$0.020	0.91%	0.82%	$9.78
09/08/1999	10/01/1999	$0.018	0.85%	0.85%	$8.28
06/08/1999	07/01/1999	$0.018	0.85%	0.77%	$9.13
03/04/1999	04/01/1999	$0.018	1.02%	1.09%	$6.44
12/16/1998	01/04/1999	$0.018	1.16%	1.1%	$6.38
09/08/1998	10/01/1998	$0.015	1.17%	1.26%	$4.75
06/08/1998	07/01/1998	$0.015	1.01%	0.96%	$6.23
03/10/1998	04/01/1998	$0.015	1.12%	0.97%	$6.19
12/10/1997	12/30/1997	$0.015	1.12%	1.14%	$5.28

Projected Future Returns & Dividends for CHRW

Based on past 10-year performance, here are CHRW growth metrics:

Share price CAGR of +8.07%
Dividend CAGR of +3.92%

Using CHRW CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

	CHRW (DRIP)	CHRW - No DRIP
Current Price	$153.14	$153.14
Start Shares	65.30	65.30
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	75.01	65.30
Dividends Payment	$0.93	$0.93
Annual Dividends	$278	$242
Yield on cost	2.78%	2.42%
Share Price	$332.84	$332.84
Total Dividends	$2,126	$1,968
Final Value	$24,965	$23,703

Estimated Future Value + Dividends - CHRW

NOTE: Above numbers are our estimate based on CHRW's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Save 25% with annual plan (3 Months Free)

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

You save $125.40 (55%)

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

You save $211.20 (55%)

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

You save $422.40 (55%)

Company Info

C.H. Robinson Worldwide, Inc. (CHRW) had its IPO on 1997-10-16, and is traded on NASDAQ stock exchange.

C.H. Robinson Worldwide, Inc. serves as a global provider of diverse freight transportation and logistics solutions, assisting companies across numerous industries. The organization's business operations are segmented into two key areas: North American Surface Transportation and Global Forwarding. Its comprehensive range of services spans various shipping modalities. This includes brokerage for both full truckload (FTL) and less-than-truckload (LTL) freight, managing everything from single-pallet shipments to full container loads. C.H. Robinson also coordinates intermodal transport, which involves moving goods in containers or trailers through a combination of truck and rail networks, in addition to acting as a non-vessel operating common carrier (NVOCC) for ocean freight and arranging air cargo shipments. The company consistently provides end-to-end door-to-door delivery services. Beyond direct transportation, C.H. Robinson offers specialized logistics services like customs brokerage, managed transportation solutions (TMS), warehousing, and handling small parcel deliveries. These services are supported by an extensive network of approximately 85,000 contracted transportation partners, encompassing motor carriers, railroads, and both air and ocean carriers. Furthermore, C.H. Robinson operates a substantial fresh produce division under the "Robinson Fresh" brand. This unit focuses on the sourcing, sale, and marketing of fresh fruits, vegetables, and other perishable items. These products reach a wide customer base, including grocery retailers, restaurants, produce wholesalers, and foodservice distributors, leveraging a network of independent growers and suppliers. Founded in 1905, C.H. Robinson Worldwide, Inc. maintains its corporate headquarters in Eden Prairie, Minnesota.

CHRW website: https://www.chrobinson.com

Get Full Access to All Reports with DRIPCalc PRO

Save 25% with annual plan (3 Months Free)

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

You save $125.40 (55%)

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

You save $211.20 (55%)

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

You save $422.40 (55%)

Loading signals…

DCF Model — CHRW

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $153.14

—

Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today

—

grows for the next years

Then mature

—

every future dollar counted back to today

Pile of today-dollars

—

÷ shares

Implied price path

Year	FCF	Implied price

Sensitivity — fair value: growth ↓ × target return →

× Free Portfolio Tracker

Own CHRW? See every dividend it's paid you

Add your CHRW shares to a free account and every payment you've received is listed — dated, in dollars — with reinvested shares counted and monthly totals. Room for 4 more stocks.

✓Every CHRW dividend you've received, dated, with the amount
✓Reinvested (DRIP) shares counted for you
✓Monthly totals across up to 5 stocks

Add CHRW free →

Free plan · up to 5 holdings