EXPD
Expeditors International of Washington Inc
Price:  
119.09 
USD
Volume:  
1,802,018.00
United States | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EXPD Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of Expeditors International of Washington Inc (EXPD) is 104.22 USD. This EXPD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 119.09 USD, the upside of Expeditors International of Washington Inc is %.

The range of the Intrinsic Value is 77.49 - 174.31 USD

119.09 USD
Stock Price
104.22 USD
Intrinsic Value
Intrinsic Value Details

EXPD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 77.49 - 174.31 104.22 -12.5%
DCF (Growth 10y) 86.05 - 183.75 113.23 -4.9%
DCF (EBITDA 5y) 54.84 - 77.40 63.53 -46.7%
DCF (EBITDA 10y) 66.57 - 92.36 76.60 -35.7%
Fair Value 67.14 - 67.14 67.14 -43.62%
P/E 68.59 - 136.70 96.69 -18.8%
EV/EBITDA 39.92 - 71.91 54.66 -54.1%
EPV 153.38 - 206.00 179.69 50.9%
DDM - Stable 33.79 - 105.49 69.64 -41.5%
DDM - Multi 34.04 - 86.73 49.37 -58.5%

EXPD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 16,821.46
Beta 0.91
Outstanding shares (mil) 141.25
Enterprise Value (mil) 15,451.00
Market risk premium 4.60%
Cost of Equity 9.21%
Cost of Debt 5.00%
WACC 6.45%