FDX
FedEx Corp
Price:
235.09
USD
Volume:
2,607,587
United States | Air Freight & Logistics
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
FedEx DCF Valuation - Growth Exit 5Y
16.5 %
Upside
What is the DCF valuation of FedEx?
The Discounted Cash Flow (DCF) valuation of FedEx Corp (FDX) is 273.95 USD. With the latest stock price at 235.09 USD, the upside of FedEx Corp based on DCF is 16.5%.
Is FedEx a buy or a sell?
Based on the latest price of 235.09 USD and our DCF valuation, FedEx Corp (FDX) is a buy. Buying FedEx stocks now will result in a potential gain of 16.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.8% | 7.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 189.4 - 467.45 | 273.95 |
| Upside | -19.4% - 98.8% | 16.5% |
235.09 USD
Stock Price
273.95 USD
Fair Price
| (USD in millions) | Projections | |||||
| 05-2025 | 05-2026 | 05-2027 | 05-2028 | 05-2029 | 05-2030 | |
| Revenue | 87,693 | 87,711 | 90,981 | 93,637 | 95,509 | 97,419 |
| % Growth | 3% | 0% | 4% | 3% | 2% | 2% |
| Cost of goods sold | (25,631) | (25,636) | (26,592) | (27,368) | (27,916) | (28,474) |
| % of Revenue | 29% | 29% | 29% | 29% | 29% | 29% |
| Selling, G&A expenses | (39,244) | (39,252) | (40,716) | (41,904) | (42,742) | (43,597) |
| % of Revenue | 45% | 45% | 45% | 45% | 45% | 45% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
| % of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
| Net interest & other expenses | (16,982) | (16,985) | (17,619) | (18,133) | (18,496) | (18,866) |
| % of Revenue | 19% | 19% | 19% | 19% | 19% | 19% |
| Tax expense | (1,505) | (1,505) | (1,561) | (1,607) | (1,639) | (1,672) |
| Tax rate | 26% | 26% | 26% | 26% | 26% | 26% |
| Net profit | 4,331 | 4,332 | 4,493 | 4,625 | 4,717 | 4,811 |
| % Margin | 5% | 5% | 5% | 5% | 5% | 5% |