Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2026 · Mkt cap
Decision snapshot: GXO stock price vs HNI: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at HNI's multiple
Needs HNI P/E.
Implied fair value · at GXO's multiple
Needs GXO P/E.
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple discount
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: GXO FY 2025 (ended Dec 31, 2025) · HNI FY 2026 (ended Jan 3, 2026). Fiscal years are not aligned.
Trendline
Six fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 68% equity / 32% debt · EV / Revenue 0.55x · EV / EBITDA 21.06x
Capital structure 73% equity / 27% debt · EV / Revenue 1.65x · EV / EBITDA 20.97x
GXO carries the larger enterprise value at $7.31B against $4.68B; GXO trades on the lower EV / Revenue multiple (0.55x vs 1.65x); HNI on the lower EV / EBITDA (20.97x vs 21.06x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
GXO Logistics, Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
HNI Corporation · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.88x
0.71x
Net debt / EBITDA
Leverage against operating earnings
5.09x
4.90x
Cash and equivalents
Liquid reserves on the balance sheet
$854.00M
$215.70M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
C. H. ROBINSON WORLDWIDE, INC.
GXO vs CHRW
EXPEDITORS INTERNATIONAL OF WASHINGTON INC
GXO vs EXPD
Knight-Swift Transportation Holdings Inc.
GXO vs KNX
UNITED PARCEL SERVICE INC
GXO vs UPS
FEDEX CORP
GXO vs FDX
HUNT J B TRANSPORT SERVICES INC
GXO vs JBHT
LA-Z-BOY INC
GXO vs LZB
ETHAN ALLEN INTERIORS INC
GXO vs ETD
$2.62B
$1.31B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
