US · QXO
QXO, Inc.
- Sector
- Industrials · Industrial - Distribution
- Headquarters
- Greenwich, CT 06831
- Website
- qxo.com
Price · as of 2025-12-31
$19.82
Market cap 16.97B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,982.44 | +9,902.22% |
| Intrinsic Value(DCF) | $748,597.51 | +3,776,880.37% |
| Graham-Dodd Method(GD) | $265.33 | +1,238.72% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $650.02 | $6,582.04 | |||
| 2012 | $20.16 | $1,596.94 | $2,182.20 | $0.00 | $0.00 |
| 2013 | $16.13 | $146.97 | $6,086.65 | $2.41 | $24.79 |
| 2014 | $17.02 | $60.82 | $5,154.12 | $1.87 | $11.94 |
| 2015 | $8.42 | $2,367.66 | $6,621.74 | $5.63 | $24.84 |
| 2016 | $19.13 | $35.00 | $12.28 | $0.06 | $0.38 |
| 2017 | $17.76 | $33.80 | $4.39 | $0.00 | $0.00 |
| 2018 | $19.83 | $35.15 | $1.51 | $0.02 | $0.01 |
| 2019 | $15.65 | $34.47 | $0.03 | $0.14 | $0.35 |
| 2020 | $39.59 | $53.17 | $0.03 | $0.00 | $0.01 |
| 2021 | $21.84 | $36.25 | $0.02 | $0.00 | $0.00 |
| 2022 | $17.73 | $30.32 | $0.03 | $0.02 | $0.00 |
| 2023 | $90.37 | $64.79 | $0.03 | $0.00 | $0.00 |
| 2024 | $13.38 | $58.85 | $11.63 | $10.90 | $0.85 |
| 2025 | $22.92 | $1,982.44 | $319,836.60 | $265.33 | $0.00 |
AI valuation
Our deep-learning model estimates QXO, Inc.'s (QXO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,982.44
- Current price
- $19.82
- AI upside
- +9,902.22%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$748,597.51
+3,776,880.37% upside
Graham-Dodd
$265.33
+1,238.72% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| QXO | QXO, Inc. | $19.82 | 16.97B | +9,902% | +3,776,880% | +1,239% | — | -1.56 | 0.01 | 0.02 | 16.87 | -0.33 | 0.18 | 22.99% | -3.58% | -4.08% | -1.22% | -3.44% | -0.86% | 0.46 | -5.14 | 3.58 | 2.56 | 15.82 | 47273.00% | 1193066.00% | 11609.00% | 130.39% | 0.17 | 3.10% | 74.59% | -116.20% | 74.59% | -9.20 | 12.31 | 0.33 | 0.66 |
| BSY | Bentley Systems, Incorpor… | $36.55 | 10.67B | +50% | -41% | — | -55% | 43.19 | 10.09 | 7.99 | 30.67 | 239.23 | -8.08 | 81.52% | 24.15% | 18.50% | 24.91% | 12.08% | 7.99% | 1.08 | 29.16 | 0.56 | 0.49 | 2.71 | 1806.00% | 1099.00% | 2349.00% | 4.34% | 0.56 | 21.88% | 0.71% | 30.60% | 3.43% | 36.29 | 25.30 | 8.76 | 3.64 |
| DAY | Dayforce Inc | $69.86 | 11.18B | -16% | -66% | -97% | -96% | 483.16 | 3.43 | 4.97 | 32.63 | — | 428.69 | 46.14% | 5.91% | 1.03% | 0.73% | 1.60% | 0.20% | 0.48 | 2.56 | 1.13 | 0.16 | 2.27 | -6857.00% | 1627.00% | 6318.00% | 1.96% | 0.05 | 5.47% | 0.00% | 0.00% | 0.64% | 90.28 | 54.80 | 5.34 | 1.07 |
| DOCU | DocuSign, Inc. | $45.07 | 9.03B | +103% | -20% | -25% | +81% | 14.23 | 7.59 | 5.10 | 40.17 | 1.09 | 10.32 | 79.12% | 6.72% | 35.87% | 68.18% | 28.75% | 30.58% | 0.06 | 128.99 | 0.81 | 0.77 | -1.47 | 131111.00% | 778.00% | 374.00% | 6.06% | 0.56 | 132.33% | 0.00% | 0.00% | 4.50% | 71.79 | 15.60 | 4.82 | 4.89 |
| DT | Dynatrace, Inc. | $35.92 | 10.83B | +68% | +35% | -65% | +18% | 33.93 | 6.26 | 9.66 | 67.56 | 16.49 | 13.03 | 81.15% | 10.56% | 28.47% | 20.86% | 12.67% | 12.81% | 0.03 | — | 1.40 | 1.27 | -4.14 | 20577.00% | 1875.00% | 2322.00% | 2.64% | 0.33 | 30.61% | 0.00% | 0.00% | 2.47% | 85.68 | 35.48 | 9.05 | 7.29 |
| DUOL | Duolingo, Inc. | $101.00 | 4.67B | +74% | +1,529% | -27% | +307% | 11.11 | 3.41 | 4.43 | 18.05 | 3.25 | 3.58 | 72.23% | 13.07% | 39.91% | 38.14% | 89.82% | 18.84% | 0.07 | — | 2.18 | 2.18 | -4.79 | 34202.00% | 3871.00% | 4185.00% | 8.43% | 0.65 | 256.94% | 0.00% | 0.00% | 4.60% | 26.20 | 9.16 | 3.42 | 5.65 |
| KSPI | Joint Stock Company Kaspi… | $70.59 | 13.47B | +96% | +5,671% | — | +472% | — | 6.91 | 4.16 | 6.76 | — | 7.36 | 62.34% | 50.42% | 41.24% | 0.00% | 1921.62% | 0.00% | 0.15 | — | 0.84 | 0.83 | -0.31 | 2397.00% | 3336.00% | -5396.00% | 4.64% | 0.09 | 891.79% | 6.16% | — | 6.19% | 6.76 | 17.68 | 3.41 | 1.82 |
| MANH | Manhattan Associates, Inc… | $135.43 | 8.16B | -11% | -30% | -83% | -68% | 38.48 | 26.89 | 7.83 | 28.23 | 1500.86 | 33.52 | 55.74% | 26.15% | 20.34% | 71.66% | 242.95% | 27.55% | 0.36 | — | 1.28 | 1.19 | -0.74 | 256.00% | 375.00% | 3062.00% | 4.42% | 0.85 | 417.73% | 0.00% | 0.00% | 3.72% | 29.17 | 22.05 | 7.63 | 12.84 |
| PAYC | Paycom Software, Inc. | $125.83 | 6.91B | -23% | -10% | -62% | +8% | 15.79 | 4.13 | 3.49 | 8.69 | — | 4.36 | 78.59% | 27.65% | 22.10% | 27.42% | 29.97% | 6.74% | 0.09 | 166.82 | 1.09 | 0.09 | -0.27 | -942.00% | 895.00% | 1965.00% | 5.70% | 0.13 | 29.45% | 1.18% | 18.70% | 5.73% | 12.24 | 17.01 | 3.38 | 1.74 |
| PCOR | Procore Technologies, Inc… | $55.04 | 8.56B | -3% | -0% | -98% | — | -83.08 | 6.63 | 6.33 | 435.15 | — | 14.37 | 78.44% | -8.90% | -7.62% | -7.90% | -19.55% | -4.64% | 0.09 | -102.14 | 1.32 | 1.26 | -20.42 | -694.00% | 1483.00% | 2151.00% | 2.57% | 0.34 | 35.70% | 0.00% | 0.00% | 1.60% | -65.58 | 35.90 | 5.84 | 4.87 |
| SAIL | SailPoint, Inc. | $14.10 | 7.92B | +150% | -45% | — | — | -30.39 | -1.72 | 11.14 | 222.61 | — | -0.78 | 64.52% | -21.90% | -36.66% | 10.31% | 8.27% | -4.21% | -0.19 | -1.01 | 0.89 | 0.76 | 19.58 | -7199.00% | 2316.00% | -5292.00% | -1.25% | -0.19 | 6.27% | 0.00% | 0.00% | 4.75% | -55.76 | -87.71 | 12.21 | -0.59 |
About QXO, Inc.
QXO, Inc. distributes roofing, waterproofing, and other building products in the United States. It offers asphalt, metal roofing, wood roofing, tile roofing, slate roofing, roofing accessories, and roofing insulation products; vinyl siding, aluminum siding, steel siding, fiber cement siding, wood and composite siding, trim and accessories, and gutters and accessories; built-up roofing, modified roofing, EPDM roofing, PVC roofing, and low-slope metal roofing; as well as air and vapor barriers, fluid-applied products, repair and protection solutions, and membrane waterproofing products. The company also provides building materials and supplies, such as exterior materials, interior materials, and tools and equipment; and roof hatches and other tri-built building products. It serves contractors, distributors, and suppliers to streamline operations. QXO, Inc. was formerly known as SilverSun Technologies, Inc. and changed its name to QXO, Inc. in June 2024. The company is based in Greenwich, Connecticut.
- CEO
- Bradley S. Jacobs
- Employees
- 211
- Beta
- 2.49
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($748,597.51 ÷ $19.82) − 1 = +3,776,880.37% (DCF, example).