As of 2024-12-05, the Intrinsic Value of FedEx Corp (FDX) is
330.43 USD. This FedEx valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 302.67 USD, the upside of FedEx Corp is
9.20%.
The range of the Intrinsic Value is 237.42 - 527.06 USD
330.43 USD
Intrinsic Value
FedEx Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
237.42 - 527.06 |
330.43 |
9.2% |
| DCF (Growth 10y) |
290.94 - 596.77 |
390.04 |
28.9% |
| DCF (EBITDA 5y) |
416.82 - 549.91 |
495.70 |
63.8% |
| DCF (EBITDA 10y) |
419.65 - 581.18 |
507.22 |
67.6% |
| Fair Value |
414.11 - 414.11 |
414.11 |
36.82% |
| P/E |
335.11 - 424.05 |
360.79 |
19.2% |
| EV/EBITDA |
348.44 - 444.61 |
417.72 |
38.0% |
| EPV |
645.77 - 870.18 |
757.98 |
150.4% |
| DDM - Stable |
125.28 - 317.86 |
221.57 |
-26.8% |
| DDM - Multi |
211.33 - 408.68 |
277.80 |
-8.2% |
FedEx Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
73,948.34 |
| Beta |
0.57 |
| Outstanding shares (mil) |
244.32 |
| Enterprise Value (mil) |
88,291.34 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.97% |
| Cost of Debt |
4.39% |
| WACC |
7.75% |