The Discounted Cash Flow (DCF) valuation of Expeditors International of Washington Inc (EXPD) is 115.91 USD. With the latest stock price at 120.64 USD, the upside of Expeditors International of Washington Inc based on DCF is -3.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.8% | 6.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 89.83 - 172.24 | 115.91 |
| Upside | -25.5% - 42.8% | -3.9% |