As of 2025-05-06, the Intrinsic Value of FedEx Corp (FDX) is 335.56 USD. This FedEx valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 216.99 USD, the upside of FedEx Corp is 54.6%.

The range of the Intrinsic Value is 217.13 - 666.77 USD.

Is FedEx undervalued or overvalued?

Based on its market price of 216.99 USD and our intrinsic valuation, FedEx Corp (FDX) is undervalued by 54.6%.

216.99 USD

Stock Price

335.56 USD

Intrinsic Value

Intrinsic Value Details

FedEx Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	217.13 - 666.77	335.56	54.6%
DCF (Growth Exit 10Y)	228.42 - 633.72	336.08	54.9%
DCF (EBITDA Exit 5Y)	250.89 - 399.83	301.47	38.9%
DCF (EBITDA Exit 10Y)	256.95 - 412.95	312.01	43.8%
Peter Lynch Fair Value	408.81 - 408.81	408.81	88.4%
P/E Multiples	262.88 - 336.2	305.38	40.7%
EV/EBITDA Multiples	226.96 - 376.26	299.75	38.1%
Earnings Power Value	694.63 - 947.21	820.92	278.3%
Dividend Discount Model - Stable	139.41 - 417.85	278.63	28.4%
Dividend Discount Model - Multi Stages	182.4 - 411.63	251.29	15.8%

FedEx Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
United Parcel Service Inc	83.12 - 189.8	116.56	22.0%
Expeditors International of Washington Inc	107.34 - 199.13	137.26	22.8%
XPO Logistics Inc	104.12 - 291.99	156.45	43.2%
CH Robinson Worldwide Inc	164 - 387.73	230.10	155.8%
Atlas Air Worldwide Holdings Inc	103.19 - 180.78	133.83	30.6%
Hub Group Inc	12.95 - 84.06	24.35	-24.8%
Air Transport Services Group Inc	11.86 - 73.67	27.62	22.9%
Echo Global Logistics Inc	73.8 - 97.53	83.84	73.8%
PostNL NV	2.65 - 4.7	3.50	294.1%
Radiant Logistics Inc	15.98 - 36.7	22.00	271.0%

FedEx Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	51,991
Beta	0.69
Outstanding shares (mil)	240
Enterprise Value (mil)	66,997

Market risk premium	5.1%
Cost of Equity	8.85%
Cost of Debt	4.4%
WACC	7.3%