As of 2025-12-30, the Intrinsic Value of Expeditors International of Washington Inc (EXPD) is 144.06 USD. This EXPD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 151.06 USD, the upside of Expeditors International of Washington Inc is -4.60%.
The range of the Intrinsic Value is 113.02 - 206.55 USD
Based on its market price of 151.06 USD and our intrinsic valuation, Expeditors International of Washington Inc (EXPD) is overvalued by 4.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 113.02 - 206.55 | 144.06 | -4.6% |
| DCF (Growth 10y) | 146.01 - 257.17 | 183.09 | 21.2% |
| DCF (EBITDA 5y) | 92.31 - 127.67 | 113.92 | -24.6% |
| DCF (EBITDA 10y) | 123.50 - 168.32 | 149.41 | -1.1% |
| Fair Value | 101.26 - 101.26 | 101.26 | -32.97% |
| P/E | 96.65 - 154.82 | 136.01 | -10.0% |
| EV/EBITDA | 71.54 - 107.80 | 97.74 | -35.3% |
| EPV | 136.86 - 163.73 | 150.29 | -0.5% |
| DDM - Stable | 42.24 - 97.61 | 69.93 | -53.7% |
| DDM - Multi | 59.89 - 105.60 | 76.25 | -49.5% |
| Market Cap (mil) | 20,245.06 |
| Beta | 0.69 |
| Outstanding shares (mil) | 134.02 |
| Enterprise Value (mil) | 19,054.89 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.14% |
| Cost of Debt | 5.00% |
| WACC | 6.92% |