FDX
FedEx Corp
Price:  
216.61 
USD
Volume:  
1,481,858.00
United States | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FedEx Intrinsic Value

41.20 %
Upside

What is the intrinsic value of FedEx?

As of 2025-05-27, the Intrinsic Value of FedEx Corp (FDX) is 305.76 USD. This FedEx valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 216.61 USD, the upside of FedEx Corp is 41.20%.

The range of the Intrinsic Value is 204.32 - 558.89 USD

Is FedEx undervalued or overvalued?

Based on its market price of 216.61 USD and our intrinsic valuation, FedEx Corp (FDX) is undervalued by 41.20%.

216.61 USD
Stock Price
305.76 USD
Intrinsic Value
Intrinsic Value Details

FedEx Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 204.32 - 558.89 305.76 41.2%
DCF (Growth 10y) 215.16 - 532.15 306.63 41.6%
DCF (EBITDA 5y) 249.81 - 393.09 298.87 38.0%
DCF (EBITDA 10y) 252.13 - 399.25 304.47 40.6%
Fair Value 408.81 - 408.81 408.81 88.73%
P/E 294.67 - 333.26 316.36 46.1%
EV/EBITDA 229.70 - 458.10 339.25 56.6%
EPV 667.34 - 886.83 777.09 258.7%
DDM - Stable 132.00 - 359.46 245.73 13.4%
DDM - Multi 172.05 - 352.37 229.96 6.2%

FedEx Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 51,899.76
Beta 0.76
Outstanding shares (mil) 239.60
Enterprise Value (mil) 66,905.76
Market risk premium 4.60%
Cost of Equity 9.38%
Cost of Debt 4.39%
WACC 7.67%