Valuation Expeditors International of Washington Inc.
Stocks
EXPD
US3021301094
Air Freight & Logistics
|
Market Closed -
NYSE
16:00:03 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 196.21 USD | +0.01% |
|
+0.15% | +31.68% |
| 10-23 | Expeditors Analyst Meeting Seen as Catalyst as AI Data Centers Drive Airfreight, UBS Says | MT |
| 10-20 | Expeditors International of Washington, Inc. - Special Call |
Company Valuation: Expeditors International of Washington Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 22,749 | 16,537 | 18,494 | 15,505 | 19,970 | 25,505 | - | - |
| Change | - | -27.31% | 11.83% | -16.16% | 28.8% | 27.72% | - | - |
| Enterprise Value (EV) 1 | 21,021 | 15,022 | 17,508 | 14,926 | 18,656 | 24,703 | 24,446 | 24,352 |
| Change | - | -28.54% | 16.55% | -14.75% | 24.99% | 32.41% | -1.04% | -0.38% |
| P/E | 16.2x | 12.6x | 25.4x | 19.4x | 25x | 24.8x | 23.9x | 22.3x |
| PBR | 6.43x | 5.16x | 7.66x | 6.88x | 8.62x | 10.7x | 9.67x | 8.47x |
| PEG | - | -104.2x | -0.6x | 1.4x | 6.22x | 0.8x | 6.26x | 3.08x |
| Capitalization / Revenue | 1.38x | 0.97x | 1.99x | 1.46x | 1.8x | 1.93x | 1.92x | 1.89x |
| EV / Revenue | 1.27x | 0.88x | 1.88x | 1.41x | 1.69x | 1.87x | 1.84x | 1.8x |
| EV / EBITDA | 10.7x | 7.98x | 17.4x | 13.5x | 16.8x | 17.7x | 17.3x | 17x |
| EV / EBIT | 11x | 8.23x | 18.6x | 14.3x | 17.7x | 18.4x | 18x | 17.6x |
| EV / FCF | 25.3x | 7.35x | 17.3x | 21.9x | 19.6x | 23.9x | 21.9x | 21.6x |
| FCF Yield | 3.96% | 13.6% | 5.79% | 4.58% | 5.11% | 4.19% | 4.57% | 4.63% |
| Dividend per Share 2 | 1.16 | 1.34 | 1.38 | 1.46 | 1.54 | 1.571 | 1.639 | 1.818 |
| Rate of return | 0.86% | 1.29% | 1.08% | 1.32% | 1.03% | 0.8% | 0.84% | 0.93% |
| EPS 2 | 8.27 | 8.26 | 5.01 | 5.72 | 5.95 | 7.896 | 8.198 | 8.791 |
| Distribution rate | 14% | 16.2% | 27.5% | 25.5% | 25.9% | 19.9% | 20% | 20.7% |
| Net sales 1 | 16,524 | 17,071 | 9,300 | 10,601 | 11,069 | 13,245 | 13,289 | 13,507 |
| EBITDA 1 | 1,961 | 1,882 | 1,008 | 1,102 | 1,109 | 1,393 | 1,414 | 1,431 |
| EBIT 1 | 1,909 | 1,824 | 939.9 | 1,041 | 1,053 | 1,343 | 1,361 | 1,381 |
| Net income 1 | 1,415 | 1,357 | 752.9 | 810.1 | 810.3 | 1,028 | 1,045 | 1,085 |
| Net Debt 1 | -1,729 | -1,516 | -985.2 | -579.4 | -1,314 | -802.2 | -1,060 | -1,153 |
| Reference price 2 | 134.29 | 103.92 | 127.20 | 110.77 | 149.01 | 196.21 | 196.21 | 196.21 |
| Nbr of stocks (in thousands) | 169,404 | 159,136 | 145,389 | 139,976 | 134,021 | 129,991 | - | - |
| Announcement Date | 2/22/22 | 2/21/23 | 2/20/24 | 2/18/25 | 2/24/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.85x | 1.86x | 17.73x | 0.8% | 25.5B | |
| 16.74x | 1.17x | 8.56x | 6.46% | 86.37B | |
| 14.81x | 0.89x | 7.9x | 1.93% | 71.93B | |
| 16.02x | 0.96x | 7.14x | 3.51% | 70.88B | |
| 31.86x | 1.34x | 11.64x | 0.51% | 49.5B | |
| 12.34x | 9.16x | 28.39x | 5.55% | 40.53B | |
| 24.49x | 1.15x | 12.29x | 3.21% | 32.32B | |
| 13.86x | 0.4x | 3.94x | 3% | 22.78B | |
| 10.15x | 1.45x | 5.38x | 4.15% | 15.25B | |
| 18.44x | 0.72x | 7.76x | -.--% | 10.74B | |
| Average | 18.35x | 1.91x | 11.07x | 2.91% | 42.58B | |
| Weighted average by Cap. | 18.36x | 1.87x | 10.91x | 3.41% |
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
- Stock Market
- Stocks
- EXPD Stock
- Valuation Expeditors International of Washington Inc.
Select your edition
All financial news and data tailored to specific country editions
