FDX
FedEx Corp
Price:
217.83
USD
Volume:
1,166,860
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
53.5 %
Upside
What is the DCF valuation of FedEx?
The Discounted Cash Flow (DCF) valuation of FedEx Corp (FDX) is 334.28 USD. With the latest stock price at 217.83 USD, the upside of FedEx Corp based on DCF is 53.5%.
Is FedEx a buy or a sell?
Based on the latest price of 217.83 USD and our DCF valuation, FedEx Corp (FDX) is a buy. Buying FedEx stocks now will result in a potential gain of 53.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.4% | 7.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 217.42 - 655.8 | 334.28 |
| Upside | -0.2% - 201.1% | 53.5% |
217.83 USD
Stock Price
334.28 USD
Fair Price
| (USD in millions) | Projections | |||||
| 05-2024 | 05-2025 | 05-2026 | 05-2027 | 05-2028 | 05-2029 | |
| 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% |