GXO Logistics, Inc.
$7.12B- Market cap
- $5.35B
- Debt
- +$2.62B
- Cash
- −$854.00M
Capital structure 67% equity / 33% debt · EV / Revenue 0.54x · EV / EBITDA 20.51x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: GXO stock price at discount vs PUMP $46.68 current versus $339.36 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at PUMP's multiple
Implied fair value · at GXO's multiple
Snapshot Sep 8, 2026, 3:02 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple discount
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: GXO FY 2025 (ended Dec 31, 2025) · PUMP FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 67% equity / 33% debt · EV / Revenue 0.54x · EV / EBITDA 20.51x
Capital structure 93% equity / 7% debt · EV / Revenue 1.20x · EV / EBITDA 8.79x
GXO carries the larger enterprise value at $7.12B against $1.52B; GXO trades on the lower EV / Revenue multiple (0.54x vs 1.20x); PUMP on the lower EV / EBITDA (8.79x vs 20.51x).
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.
ProPetro Holding Corp. · implied price per share
Bear
$3.79
Base
$4.51
Bull
$5.45
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
0.14x
Net debt / EBITDA
Leverage against operating earnings
5.09x
0.16x
Cash and equivalents
Liquid reserves on the balance sheet
$854.00M
$91.33M
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.
$2.62B
$119.46M
LLM-powered synthesis
An explanation of the financial evidence. Check its snapshot date against the figures above.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.