As of 2024-12-15, the Intrinsic Value of Expeditors International of Washington Inc (EXPD) is 114.69 USD. This EXPD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 118.51 USD, the upside of Expeditors International of Washington Inc is -3.20%.

The range of the Intrinsic Value is 89.95 - 166.02 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	89.95 - 166.02	114.69	-3.2%
DCF (Growth 10y)	102.40 - 179.66	127.70	7.8%
DCF (EBITDA 5y)	74.32 - 96.17	85.45	-27.9%
DCF (EBITDA 10y)	88.59 - 113.88	101.02	-14.8%
Fair Value	71.34 - 71.34	71.34	-39.81%
P/E	98.98 - 129.22	109.13	-7.9%
EV/EBITDA	62.01 - 82.54	73.01	-38.4%
EPV	148.54 - 182.07	165.30	39.5%
DDM - Stable	33.89 - 81.27	57.58	-51.4%
DDM - Multi	44.78 - 81.82	57.72	-51.3%