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 70,698 - -
Change - -5.87% 14.06% - -28.04% - -
Enterprise Value (EV) 1 71,573 68,546 76,197 1,10,649 83,597 81,167 80,692
Change - -4.23% 11.16% - -24.45% -2.91% -0.59%
P/E 15.7x 14.1x 14.8x 22.2x 14.6x 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 7.79x 7.06x 6.79x
EV / EBIT 10.4x 12.8x 12.2x 16.7x 12.6x 11.1x 10.7x
EV / FCF 23.3x 26x 24.3x 21.6x 15.7x 13.6x -
FCF Yield 4.29% 3.85% 4.12% 4.62% 6.36% 7.36% -
Dividend per Share 2 3.4 5.86 5.16 5.57 5.935 6.459 6.92
Rate of return 1.51% 2.69% 2.03% 1.35% 1.99% 2.16% 2.32%
EPS 2 14.33 15.48 17.21 18.55 20.52 24.13 25.46
Distribution rate 23.7% 37.9% 30% 30% 28.9% 26.8% 27.2%
Net sales 1 93,512 90,155 87,700 94,720 95,015 97,839 1,00,066
EBITDA 1 10,835 9,549 10,528 10,980 10,726 11,493 11,885
EBIT 1 6,865 5,373 6,240 6,611 6,645 7,332 7,508
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 2 224.58 217.98 253.96 411.75 298.72 298.72 298.72
Nbr of stocks (in thousands) 2,59,178 2,51,352 2,46,081 2,38,607 2,36,670 - -
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.($)
16.66x1.16x8.53x6.49% 8.6TCr
16.07x0.97x7.16x3.5% 7.1TCr
14.56x0.88x7.79x1.99% 7.07TCr
31.61x1.33x11.56x0.52% 4.91TCr
12.36x9.16x28.41x5.54% 4.06TCr
24.47x1.16x12.38x3.16% 3.27TCr
24.85x1.87x17.73x0.8% 2.55TCr
14.32x0.41x4.09x2.9% 2.35TCr
10.03x1.4x5.17x4.2% 1.48TCr
Average 18.33x 2.04x 11.42x 3.23% 4.6TCr
Weighted average by Cap. 18.30x 1.89x 10.97x 3.51%

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. FDX Stock
  5. Valuation FedEx Corporation