EFTA Document EFTA01438159

Subject: XPO continued From: Martin Zeman Date: Fri, 20 Jul 2018 11:16:09 -0400 To: "Paul Barrett Cc: Stewart Oldfield " So the stock is currently at 10x multiple. Below a few paragraphs from recent research pieces: June 28 -> XPO buying opportunity - We have fielded several questions from Investors in recent days on weakness in XPO's shares. Indeed, XPO's shares are down over 15% from recent highs achieved just two weeks ago. The weakness undoubtedly is on the back of declines across the broader transports/industrials tape (XLI down 7% over the same period), reflecting broader economic concerns around durable goods orders, trade wars and flattening yield curve, as well as likely profit-taking after significant outperformance over the last 12 months. Despite these valid factors, we view the recent weakness in XPO's shares as a rare buying opportunity, which comes along once in a while and is usually followed by significant outperformance. To be sure XPO's LTL business is indeed cyclical, though less so given company-specific profit improvement drivers, as evidenced by a doubling of operating profit from 2015 to 2017 (EBIT +$220M) on relatively flat revenue growth (+$66M). Meanwhile, XPO's other businesses (which account for the vast majority of revenue and the majority of EBITDA) are firing on all cylinders. For example, the company announced yesterday that it will add augmented reality technology to its Last Mile business, which will allow customers to use smartphones to see how certain appliances will look in their homes before purchasing (thus reducing costly returns as well as improve efficiency). This technology, as well as other initiatives, are likely to continue allowing XPO to dominate the Last Mile market, as well as capture significant share of growth in Contact Logistics - both businesses that together account for half the company's sales. From a stock standpoint, applying next year's FCF to current year FCF yield (4.4%) translates to a share price of $132, or 34% upside vs. current levels, with likely significant upside beyond this on the back of M&A and FCF growth beyond 2019. Maintain Buy/Top Pick. June 19 -> XPO contract — XPO announced yesterday that it is constructing a 638K state-of-the-art distribution center alongside transnational food and beverage company Nestle. As part of the strategic partnership, XPO will manage the distribution of Nestle's consumer packaged goods and bring efficiencies to its supply chain. The facility will also serve as a testing ground for XPO's newest automation and warehouse technologies, which it is co-developing with Swisslog Logistics Automation. The UK distribution center is expected to be operational by 2020. Overall, we believe business wins similar to this deal should continue to fuel organic growth for XPO as its EFTA01438159 business model evolves from half cyclical/half secular to entirely secular. May 4 -> XPO results — XPO's 1Q results were solid, but what stood out to us was potential for strong organic growth trends to be sustained, if not accelerate, as XPO's business model evolves from half cyclical/half secular to entirely secular. XPO Direct, for example, has potential to be a significant driver of incremental growth over time, in our view, as the company leverages its investments in technology and footprint to offer solutions for omni-channel retailers (at little incremental cost). Growth in this e-commerce centric business should become a feeder to XPO's LTL and brokerage businesses, which could mute cyclicality and allow XPO to further penetrate the robust e-commerce market. Perhaps most attractive, these growth opportunities come with little incremental cost or capital, allowing higher revenue to translate to much higher free cash flow. Based on these observations we have increased our 2019 FCF estimate to $843M (from $800M), with plenty of add'l growth opportunity in 2020 and beyond. As such we see a relatively clear path to our $133 price target, which is based on an unchanged 4.5% fcf yield. Maintain Buy/Top Pick. {cid:image001.gif@OlD259D5.3E2DFOF0} Martin Zeman Director I Key Client Partners Deutsche Bank Wealth Management DB Securities Inc 345 Park Avenue, 10154-0004 New York, NY, USA Tel. Mobi Emai KCP products and services are intended and available only for persons who are sophisticated institutional investors within the meaning of the FINRA Rule 4512(C)(3), and who are capable of evaluating the strategies, characteristics and investment risks of, and exercising independent judgment in evaluating, the ideas and products discussed herein. Trades and transactions are subject to relevant internal approvals of DBSI or its affiliates prior to execution, and the execution of any transaction or idea discussed herein is conditional on your becoming a client of Deutsche Bank. Key Client Partners (KCP) products, investment ideas and solutions and EFTA01438160 related matters discussed herein are provided for discussion purposes only, and strictly on a non-advisory basis. The KCP Americas desk does not provide investment advice. The information set forth herein is confidential and personal to you and is being presented for your information and for discussion purposes only. Any reproduction and/or redistribution thereof (in whole or in part) or disclosure of its content without our written consent is strictly forbidden. This communication does not create any legally binding obligation on the part of DBSI or any of its affiliates. This communication may contain confidential and/or privileged information. If you are not the intended recipient (or have received this communication in error) please notify the sender immediately and destroy this communication. Any unauthorized copying, disclosure or distribution of the material in this communication is strictly forbidden. Please refer to https://db.com/disclosures for additional EU corporate and regulatory disclosures. Deutsche Bank does not render legal or tax advice, and the information contained in this communication should not be regarded as such. EFTA01438161