Company Valuation: FedEx Corporation

Data adjusted to current consolidation scope
Fiscal Period: May 2021 2022 2023 2024 2026 2027 2028
Market Cap 1 83,532 58,206 54,790 62,495 73,911 - -
Change - -30.32% -5.87% 14.06% - - -
Enterprise Value (EV) 1 97,324 71,573 68,546 76,197 110,649 86,397 85,465
Change - -26.46% -4.23% 11.16% - -1.57% -1.08%
P/E 16.2x 15.7x 14.1x 14.8x 22.2x 15.3x 12.9x
PBR 3.49x 2.4x 2.14x 2.31x 3.11x - -
PEG - -0.6x 1.76x 1.3x - 0.9x 0.7x
Capitalization / Revenue 0.99x 0.62x 0.61x 0.71x 1.04x 0.78x 0.77x
EV / Revenue 1.16x 0.77x 0.76x 0.87x 1.17x 0.92x 0.89x
EV / EBITDA 9.76x 6.61x 7.18x 7.24x 10.1x 8.14x 7.63x
EV / EBIT 15.7x 10.4x 12.8x 12.2x 16.7x 13.4x 12.2x
EV / FCF 23.6x 23.3x 26x 24.3x 21.6x 15.4x 14.8x
FCF Yield 4.24% 4.29% 3.85% 4.12% 4.62% 6.51% 6.76%
Dividend per Share 2 2.7 3.4 5.86 5.16 5.753 5.267 5.38
Rate of return 0.86% 1.51% 2.69% 2.03% 1.86% 1.7% 1.74%
EPS 2 19.45 14.33 15.48 17.21 18.55 20.27 23.95
Distribution rate 13.9% 23.7% 37.9% 30% 33.3% 26% 22.5%
Net sales 1 84,000 93,512 90,155 87,700 94,720 94,388 96,086
EBITDA 1 9,976 10,835 9,549 10,528 10,980 10,612 11,196
EBIT 1 6,180 6,865 5,373 6,240 6,611 6,452 7,028
Net income 1 5,230 3,826 3,972 4,331 4,433 4,661 5,320
Net Debt 1 13,792 13,367 13,756 13,702 12,403 12,486 11,554
Reference price 2 314.81 224.58 217.98 253.96 309.76 309.76 309.76
Nbr of stocks (in thousands) 265,342 259,178 251,352 246,081 238,607 - -
Announcement Date 6/24/21 6/23/22 6/20/23 6/25/24 6/23/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
15.51x1.25x9.1x5.97% 93.45B
16.36x1x7.39x3.56% 69.88B
24.06x1.75x16.66x0.95% 21.5B
25.75x2.46x9.17x-.--% 8.78B
27.28x0.54x7.89x-.--% 5.74B
15.67x0.71x8.08x3.35% 5.92B
8.32x0.27x5.18x8.49% 5.15B
35.69x0.34x6.84x2.36% 3.83B
Average 21.08x 1.04x 8.79x 3.08% 26.78B
Weighted average by Cap. 17.58x 1.19x 9.11x 4.2%

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

  1. Stock Market
  2. Stocks
  3. FDX Stock
  4. FDX Stock
  5. Valuation FedEx Corporation