The Discounted Cash Flow (DCF) valuation of Expeditors International of Washington Inc (EXPD) is 128.63 USD. With the latest stock price at 119.25 USD, the upside of Expeditors International of Washington Inc based on DCF is 7.9%.
Based on the latest price of 119.25 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 7.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 7.9% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 101.84 - 182.59 | 128.63 |
| Upside | -14.6% - 53.1% | 7.9% |