FDX
FedEx Corp
Price:  
247.59 
USD
Volume:  
1,095,844.00
United States | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FedEx Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of FedEx Corp (FDX) is 326.58 USD. This FedEx valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 247.59 USD, the upside of FedEx Corp is %.

The range of the Intrinsic Value is 239.26 - 499.36 USD

247.59 USD
Stock Price
326.58 USD
Intrinsic Value
Intrinsic Value Details

FedEx Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 239.26 - 499.36 326.58 31.9%
DCF (Growth 10y) 306.30 - 590.90 402.51 62.6%
DCF (EBITDA 5y) 357.99 - 566.76 468.41 89.2%
DCF (EBITDA 10y) 415.31 - 658.60 538.15 117.4%
Fair Value 446.50 - 446.50 446.50 80.34%
P/E 279.59 - 370.42 332.54 34.3%
EV/EBITDA 281.52 - 451.83 386.72 56.2%
EPV 632.99 - 810.05 721.52 191.4%
DDM - Stable 136.29 - 315.77 226.03 -8.7%
DDM - Multi 210.28 - 368.92 266.97 7.8%

FedEx Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 60,926.94
Beta 0.93
Outstanding shares (mil) 246.08
Enterprise Value (mil) 75,471.95
Market risk premium 4.60%
Cost of Equity 9.13%
Cost of Debt 4.53%
WACC 7.68%