As of 2025-05-20, the Intrinsic Value of Expeditors International of Washington Inc (EXPD) is 137.66 USD. This EXPD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 118.14 USD, the upside of Expeditors International of Washington Inc is 16.50%.
The range of the Intrinsic Value is 107.60 - 199.96 USD
Based on its market price of 118.14 USD and our intrinsic valuation, Expeditors International of Washington Inc (EXPD) is undervalued by 16.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 107.60 - 199.96 | 137.66 | 16.5% |
| DCF (Growth 10y) | 141.00 - 255.33 | 178.45 | 51.0% |
| DCF (EBITDA 5y) | 85.72 - 123.35 | 104.71 | -11.4% |
| DCF (EBITDA 10y) | 115.46 - 163.57 | 138.90 | 17.6% |
| Fair Value | 94.38 - 94.38 | 94.38 | -20.11% |
| P/E | 110.53 - 130.31 | 120.15 | 1.7% |
| EV/EBITDA | 60.03 - 95.49 | 83.80 | -29.1% |
| EPV | 129.19 - 158.63 | 143.91 | 21.8% |
| DDM - Stable | 37.72 - 90.53 | 64.13 | -45.7% |
| DDM - Multi | 54.29 - 100.99 | 70.59 | -40.2% |
| Market Cap (mil) | 16,274.97 |
| Beta | 0.50 |
| Outstanding shares (mil) | 137.76 |
| Enterprise Value (mil) | 15,126.65 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.38% |
| Cost of Debt | 5.00% |
| WACC | 7.04% |