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 70,582 - -
Change - -5.87% 14.06% - -28.16% - -
Enterprise Value (EV) 1 71,573 68,546 76,197 110,649 83,481 81,051 80,576
Change - -4.23% 11.16% - -24.55% -2.91% -0.59%
P/E 15.7x 14.1x 14.8x 22.2x 14.5x 12.4x 11.7x
PBR 2.4x 2.14x 2.31x 3.11x 2.12x 1.92x -
PEG - 1.76x 1.3x - 1.4x 0.7x 2.11x
Capitalization / Revenue 0.62x 0.61x 0.71x 1.04x 0.74x 0.72x 0.71x
EV / Revenue 0.77x 0.76x 0.87x 1.17x 0.88x 0.83x 0.81x
EV / EBITDA 6.61x 7.18x 7.24x 10.1x 7.77x 7.04x 6.74x
EV / EBIT 10.4x 12.8x 12.2x 16.7x 12.5x 11x 10.5x
EV / FCF 23.3x 26x 24.3x 21.6x 15.7x 13.6x -
FCF Yield 4.29% 3.85% 4.12% 4.62% 6.37% 7.37% -
Dividend per Share 2 3.4 5.86 5.16 5.57 5.859 6.346 5.65
Rate of return 1.51% 2.69% 2.03% 1.35% 1.96% 2.13% 1.89%
EPS 2 14.33 15.48 17.21 18.55 20.52 24.13 25.46
Distribution rate 23.7% 37.9% 30% 30% 28.5% 26.3% 22.2%
Net sales 1 93,512 90,155 87,700 94,720 95,036 97,822 99,779
EBITDA 1 10,835 9,549 10,528 10,980 10,739 11,519 11,956
EBIT 1 6,865 5,373 6,240 6,611 6,662 7,373 7,645
Net income 1 3,826 3,972 4,331 4,433 4,813 5,569 5,818
Net Debt 1 13,367 13,756 13,702 12,403 12,899 10,469 9,994
Reference price 2 224.58 217.98 253.96 411.75 298.23 298.23 298.23
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
14.53x0.88x7.77x1.96% 70.58B
16.42x1.15x8.43x6.59% 84.71B
16.24x0.97x7.21x3.47% 71.94B
32.96x1.35x11.69x0.51% 49.54B
12.69x9.23x28.62x5.39% 41.75B
25.31x1.19x12.67x3.01% 33.08B
24.95x1.87x17.8x0.8% 25.61B
14.03x0.4x4x2.97% 23.06B
10.05x1.44x5.32x4.19% 15.1B
18.81x0.73x7.9x-.--% 10.96B
Average 18.60x 1.92x 11.14x 2.89% 42.63B
Weighted average by Cap. 18.54x 1.90x 11.00x 3.4%

Y-o-Y evolution of P/E

Valuation ratios - P/E - FedEx Corporation

Historical PBR trend

Valuation ratios - PBR - FedEx Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - FedEx Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - FedEx Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - FedEx Corporation
  1. Stock Market
  2. Stocks
  3. FDX Stock
  4. Valuation FedEx Corporation