Valuation FedEx Corporation

Equities

Market Closed - Nyse Other stock markets 21:00:02 13/09/2024 BST			5-day change	1st Jan Change
286.38 ^USD	+0.13%		+1.18%	+13.21%

09-12	Goldman Sachs Trims Price Target on FedEx to $332 From $333	MT
09-12	Evercore ISI Trims Price Target on FedEx to $335 From $339, Keeps Outperform Rating	MT

Fiscal Period: May	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	34,109	83,532	58,206	54,790	62,495	70,152	-	-
Change	-	144.9%	-30.32%	-5.87%	14.06%	12.25%	-	-
Enterprise Value (EV) ¹	51,231	97,324	71,573	68,546	76,197	83,700	82,966	82,534
Change	-	89.97%	-26.46%	-4.23%	11.16%	9.85%	-0.88%	-0.52%
P/E ratio	26.6x	16.2x	15.7x	14.1x	14.8x	14.4x	12.1x	10.5x
PBR	1.87x	3.49x	2.4x	2.14x	2.31x	2.39x	2.18x	1.96x
PEG	-	0x	-0.6x	1.76x	1.3x	0.9x	0.6x	0.7x
Capitalization / Revenue	0.49x	0.99x	0.62x	0.61x	0.71x	0.78x	0.75x	0.71x
EV / Revenue	0.74x	1.16x	0.77x	0.76x	0.87x	0.93x	0.88x	0.84x
EV / EBITDA	7.6x	9.76x	6.61x	7.18x	7.24x	7.35x	6.66x	6.06x
EV / EBIT	16.4x	15.7x	10.4x	12.8x	12.2x	11.9x	10.4x	9.27x
EV / FCF	-68.4x	23.6x	23.3x	26x	24.3x	19.5x	17.9x	16.8x
FCF Yield	-1.46%	4.24%	4.29%	3.85%	4.12%	5.13%	5.59%	5.95%
Dividend per Share ²	2.6	2.7	3.4	5.86	-	5.382	5.688	5.989
Rate of return	1.99%	0.86%	1.51%	2.69%	-	1.88%	1.99%	2.09%
EPS ²	4.9	19.45	14.33	15.48	17.21	19.92	23.7	27.4
Distribution rate	53.1%	13.9%	23.7%	37.9%	-	27%	24%	21.9%
Net sales ¹	69,217	84,000	93,512	90,155	87,700	89,944	94,048	98,543
EBITDA ¹	6,737	9,976	10,835	9,549	10,528	11,382	12,448	13,615
EBIT ¹	3,122	6,180	6,865	5,373	6,240	7,022	7,951	8,905
Net income ¹	1,286	5,230	3,826	3,972	4,331	4,772	5,439	5,812
Net Debt ¹	17,122	13,792	13,367	13,756	13,702	13,548	12,813	12,382
Reference price ²	130.56	314.81	224.58	217.98	253.96	286.38	286.38	286.38
Nbr of stocks (in thousands)	261,250	265,342	259,178	251,352	246,081	244,963	-	-
Announcement Date	30/06/20	24/06/21	23/06/22	20/06/23	25/06/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
FEDEX CORPORATION	14.38x	0.93x	7.35x	+1.88%	70.15B
UNITED PARCEL SERVICE, INC.	17.61x	1.36x	10.29x	+5.12%	109B
DHL GROUP	13.83x	0.78x	6.17x	+4.68%	51.35B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.14x	1.69x	16.83x	+1.18%	17.05B
INPOST S.A.	27.99x	3.81x	11.99x	-.--%	9.38B
SG HOLDINGS CO.,LTD.	14.56x	0.62x	6.61x	+3.38%	6.88B
J&T GLOBAL EXPRESS LIMITED	71.32x	0.68x	9.38x	-.--%	6.55B
GXO LOGISTICS, INC.	33.77x	0.71x	9.96x	-.--%	6.06B
MAINFREIGHT LIMITED	26.43x	1.43x	9.85x	+2.32%	4.56B
INTERNATIONAL DISTRIBUTION SERVICES PLC	12.3x	0.38x	5.38x	+3.14%	4.29B
Average	25.63x	1.24x	9.38x	+2.17%	28.53B
Weighted average by Cap.	18.43x	1.19x	9.08x	+3.50%