Company Valuation: FedEx Corporation

Data adjusted to current consolidation scope
Fiscal Period: May 2022 2023 2024 2026 2027 2028 2029
Market Cap 1 58,206 54,790 62,495 98,246 73,839 - -
Change - -5.87% 14.06% - -24.84% - -
Enterprise Value (EV) 1 71,573 68,546 76,197 110,649 86,673 84,453 83,833
Change - -4.23% 11.16% - -21.67% -2.56% -0.73%
P/E 15.7x 14.1x 14.8x 22.2x 15.2x 13.2x 12.3x
PBR 2.4x 2.14x 2.31x 3.11x 2.57x 2.29x -
PEG - 1.76x 1.3x - 1.4x 0.9x 1.62x
Capitalization / Revenue 0.62x 0.61x 0.71x 1.04x 0.78x 0.77x 0.74x
EV / Revenue 0.77x 0.76x 0.87x 1.17x 0.92x 0.88x 0.84x
EV / EBITDA 6.61x 7.18x 7.24x 10.1x 8.06x 7.41x 7.01x
EV / EBIT 10.4x 12.8x 12.2x 16.7x 13.3x 12x 11x
EV / FCF 23.3x 26x 24.3x 21.6x 15.7x 13.7x -
FCF Yield 4.29% 3.85% 4.12% 4.62% 6.37% 7.29% -
Dividend per Share 2 3.4 5.86 5.16 - 5.592 5.953 5.65
Rate of return 1.51% 2.69% 2.03% - 1.79% 1.91% 1.81%
EPS 2 14.33 15.48 17.21 18.55 20.55 23.67 25.46
Distribution rate 23.7% 37.9% 30% - 27.2% 25.2% 22.2%
Net sales 1 93,512 90,155 87,700 94,720 94,397 96,278 99,779
EBITDA 1 10,835 9,549 10,528 10,980 10,748 11,395 11,956
EBIT 1 6,865 5,373 6,240 6,611 6,498 7,016 7,645
Net income 1 3,826 3,972 4,331 4,433 4,789 5,379 5,818
Net Debt 1 13,367 13,756 13,702 12,403 12,834 10,614 9,994
Reference price 2 224.58 217.98 253.96 411.75 311.99 311.99 311.99
Nbr of stocks (in thousands) 259,178 251,352 246,081 238,607 236,670 - -
Announcement Date 23/06/22 20/06/23 25/06/24 23/06/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.17x0.92x8.06x1.79% 73.79B
16.57x1.15x8.39x6.55% 85.05B
15.86x0.95x7.05x3.62% 70.74B
24.52x1.83x17.36x0.83% 24.61B
19.76x0.76x8.22x-.--% 11.62B
35.24x2.51x9.61x-.--% 9.04B
8.37x0.35x5.19x6.46% 6.21B
13.94x0.65x7.34x3.69% 5.67B
27.7x0.51x7.48x-.--% 5.21B
39.2x0.32x6.6x2.37% 4.04B
Average 21.63x 0.99x 8.53x 2.53% 29.6B
Weighted average by Cap. 17.69x 1.08x 8.63x 3.5%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. FDX Stock
  4. Valuation FedEx Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!