The Discounted Cash Flow (DCF) valuation of Expeditors International of Washington Inc (EXPD) is 137.66 USD. With the latest stock price at 113.69 USD, the upside of Expeditors International of Washington Inc based on DCF is 21.1%.
Based on the latest price of 113.69 USD and our DCF valuation, Expeditors International of Washington Inc (EXPD) is a buy. buying EXPD stocks now will result in a potential gain of 21.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 7.8% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 107.60 - 199.96 | 137.66 |
| Upside | -5.4% - 75.9% | 21.1% |