Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Logista IntegralXMAD:LOG -0.54%72 Intrinsic Value: Projected FCF is €36.08 as of Aug. 03, 2026, which is 100% below its 10-year median of 1.10. GuruFocus rates XMAD:LOG with a GF Score™ of 72/100 and a GF Value™ of €12.21 (Significantly Overvalued). The stock has 7 warning signs investors should review. Among 729 Transportation companies, Logista Integral ranks worse than 59.67% on this metric.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2026-08-03), Logista Integral's Intrinsic Value: Projected FCF is €36.08. The stock price of Logista Integral is €37.00. Therefore, Logista Integral's Price-to-Intrinsic-Value-Projected-FCF of today is 1.0.
The historical rank and industry rank for Logista Integral's Intrinsic Value: Projected FCF or its related term are showing as below:
XMAD:LOG'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.6 Med: 1.1 Max: 3.29
Current: 1.03
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Logista Integral was 3.29. The lowest was 0.60. And the median was 1.10.
XMAD:LOG's Price-to-Projected-FCF is ranked worse than 59.67% of 729
companies
in the Transportation industry
Industry Median: 0.84
vs XMAD:LOG: 1.03
Logista Integral (XMAD:LOG) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Logista Integral's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
37.00
/
36.082415381367
=
1.03
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Logista Integral Intrinsic Value: Projected FCF Related Terms
Logista Integral Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Logista Integral's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Logista Integral Intrinsic Value: Projected FCF Chart
XMAD:LOG vs UPS, FDX, JBHT: Intrinsic Value: Projected FCF Comparison
For the Integrated Freight & Logistics subindustry, Logista Integral's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Logista Integral Price-to-Projected-FCF vs Transportation Industry
For the Transportation industry and Industrials sector, Logista Integral's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Logista Integral's Price-to-Projected-FCF falls into.
Logista Integral Intrinsic Value: Projected FCF Calculation
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
What does a Intrinsic Value: Projected FCF of €36.08 mean?
Logista Integral (XMAD:LOG) has a Intrinsic Value: Projected FCF of €36.08 as of Aug. 03, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Logista Integral and its competitors. This is 3180% above median its historical median of 1.10. Over the past decade, Logista Integral's Intrinsic Value: Projected FCF has ranged from 0.60 to 3.29. According to the industry distribution chart, Logista Integral ranks #435 out of 729 companies in the Transportation industry, placing it in the top 59.7%.
Is Logista Integral's Intrinsic Value: Projected FCF too high?
Logista Integral's current Intrinsic Value: Projected FCF of €36.08 is 3180% above median its 10-year median of 1.10. Over the past 10 years, this metric has ranged from a low of 0.60 to a high of 3.29. Based on the distribution chart, Logista Integral ranks #435 out of 729 companies in the Transportation industry, which is below the industry midpoint. Overall, Logista Integral has a GF Score™ of 72/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Logista Integral's Intrinsic Value: Projected FCF compare to UPS and FDX?
According to the Transportation industry distribution chart, Logista Integral ranks #435 out of 729 companies for Intrinsic Value: Projected FCF. This places Logista Integral in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.84. Historically, Logista Integral's own Intrinsic Value: Projected FCF has ranged from 0.60 to 3.29 over the past decade. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Transportation company?
The median Intrinsic Value: Projected FCF among Transportation companies is 0.84, based on 729 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Logista Integral and its competitors. For the Transportation industry, the median Intrinsic Value: Projected FCF is 0.84 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Logista Integral's current Intrinsic Value: Projected FCF is €36.08, which is 3180% above median its own 10-year median of 1.10. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Logista Integral stock overvalued right now?
Based on GuruFocus' analysis, Logista Integral (XMAD:LOG) is currently considered Significantly Overvalued. The stock's GF Value™ is €12.21, compared to a current price of €37.00 — trading 203% above its estimated fair value. The current Intrinsic Value: Projected FCF is €36.08, which is 3180% above median its 10-year median of 1.10. Logista Integral's overall GF Score™ is 72/100 with 7 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Logista Integral (XMAD:LOG), the current Intrinsic Value: Projected FCF is €36.08 as of Aug. 03, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Logista Integral (XMAD:LOG) Overvalued in 2026?
Based on GuruFocus' analysis, Logista Integral stock appears to be overvalued.
The current stock price of €37.00 is trading 203% above its estimated GF Value™ of €12.21.
GuruFocus considers Logista Integral to be Significantly Overvalued.
Key valuation signals for XMAD:LOG:
Intrinsic Value: Projected FCF: €36.08 (3180% above median its 10-year median of 1.10)
GF Value™: €12.21 vs. price of €37.00 (203% above fair value)
No single metric tells the full story. See the XMAD:LOG stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Logista Integral SA is a distributor and logistics operator. The company provides distribution channels for products and services including top-ups, tobacco products, pharmaceuticals, books, publications and lotteries, among others, to some 200,000 points of sale in Spain, France, Italy and Portugal. It also distributes to wholesalers in Poland and express deliveries to from Benelux. It facilitates the fastest route to market for products and services, distributing them from manufacturers to end consumer through a capillary network of points of sale.
72GF Score
Get the complete analysis for XMAD:LOG
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
XMAD:LOG has been successfully added to your 
