The Discounted Cash Flow (DCF) valuation of Expeditors International of Washington Inc (EXPD) is 149.70 USD. With the latest stock price at 125.69 USD, the upside of Expeditors International of Washington Inc based on DCF is 19.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 7.7% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 116.68 - 217.50 | 149.70 |
| Upside | -7.2% - 73.0% | 19.1% |