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 71,929 - -
Change - -5.87% 14.06% - -26.79% - -
Enterprise Value (EV) 1 71,573 68,546 76,197 1,10,649 84,827 82,398 81,923
Change - -4.23% 11.16% - -23.34% -2.86% -0.58%
P/E 15.7x 14.1x 14.8x 22.2x 14.8x 12.6x 11.9x
PBR 2.4x 2.14x 2.31x 3.11x 2.16x 1.95x -
PEG - 1.76x 1.3x - 1.4x 0.7x 2.15x
Capitalization / Revenue 0.62x 0.61x 0.71x 1.04x 0.76x 0.74x 0.72x
EV / Revenue 0.77x 0.76x 0.87x 1.17x 0.89x 0.84x 0.82x
EV / EBITDA 6.61x 7.18x 7.24x 10.1x 7.9x 7.15x 6.85x
EV / EBIT 10.4x 12.8x 12.2x 16.7x 12.7x 11.2x 10.7x
EV / FCF 23.3x 26x 24.3x 21.6x 16x 13.8x -
FCF Yield 4.29% 3.85% 4.12% 4.62% 6.27% 7.25% -
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% 1.93% 2.09% 1.86%
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 2 224.58 217.98 253.96 411.75 303.92 303.92 303.92
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
16.74x1.17x8.56x6.46% 8.64TCr
16.02x0.96x7.14x3.51% 7.09TCr
14.81x0.89x7.9x1.93% 7.19TCr
31.86x1.34x11.64x0.51% 4.95TCr
12.34x9.16x28.39x5.55% 4.05TCr
24.49x1.15x12.29x3.21% 3.23TCr
24.85x1.86x17.73x0.8% 2.55TCr
13.86x0.4x3.94x3% 2.28TCr
10.15x1.45x5.38x4.15% 1.52TCr
Average 18.34x 2.04x 11.44x 3.24% 4.61TCr
Weighted average by Cap. 18.36x 1.90x 10.99x 3.5%

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