As of 2024-07-27, the Intrinsic Value of Expeditors International of Washington Inc (EXPD) is
125.61 USD. This EXPD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 124.18 USD, the upside of Expeditors International of Washington Inc is
%.
The range of the Intrinsic Value is 102.07 - 166.82 USD
125.61 USD
Intrinsic Value
EXPD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
102.07 - 166.82 |
125.61 |
1.2% |
| DCF (Growth 10y) |
123.33 - 200.03 |
151.33 |
21.9% |
| DCF (EBITDA 5y) |
80.04 - 109.23 |
92.85 |
-25.2% |
| DCF (EBITDA 10y) |
101.87 - 139.25 |
118.04 |
-4.9% |
| Fair Value |
67.14 - 67.14 |
67.14 |
-45.93% |
| P/E |
88.13 - 142.71 |
104.55 |
-15.8% |
| EV/EBITDA |
46.82 - 73.74 |
61.11 |
-50.8% |
| EPV |
150.89 - 202.87 |
176.88 |
42.4% |
| DDM - Stable |
31.44 - 75.41 |
53.43 |
-57.0% |
| DDM - Multi |
46.53 - 93.23 |
62.74 |
-49.5% |
EXPD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
17,540.43 |
| Beta |
0.76 |
| Outstanding shares (mil) |
141.25 |
| Enterprise Value (mil) |
16,169.96 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.43% |
| Cost of Debt |
5.00% |
| WACC |
6.56% |