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 78,427 - -
Change - -5.87% 14.06% - -20.17% - -
Enterprise Value (EV) 1 71,573 68,546 76,197 110,649 91,648 89,981 88,421
Change - -4.23% 11.16% - -17.17% -1.82% -1.73%
P/E 15.7x 14.1x 14.8x 22.2x 15.9x 13.8x 13x
PBR 2.4x 2.14x 2.31x 3.11x 2.45x - -
PEG - 1.76x 1.3x - 1.3x 0.9x 2.19x
Capitalization / Revenue 0.62x 0.61x 0.71x 1.04x 0.82x 0.81x 0.79x
EV / Revenue 0.77x 0.76x 0.87x 1.17x 0.96x 0.93x 0.89x
EV / EBITDA 6.61x 7.18x 7.24x 10.1x 8.41x 7.93x 7.4x
EV / EBIT 10.4x 12.8x 12.2x 16.7x 14.2x 12.9x 11.6x
EV / FCF 23.3x 26x 24.3x 21.6x 16.1x 14.6x -
FCF Yield 4.29% 3.85% 4.12% 4.62% 6.22% 6.84% -
Dividend per Share 2 3.4 5.86 5.16 - 5.432 5.57 5.65
Rate of return 1.51% 2.69% 2.03% - 1.64% 1.68% 1.7%
EPS 2 14.33 15.48 17.21 18.55 20.83 24.04 25.46
Distribution rate 23.7% 37.9% 30% - 26.1% 23.2% 22.2%
Net sales 1 93,512 90,155 87,700 94,720 95,144 96,609 99,779
EBITDA 1 10,835 9,549 10,528 10,980 10,894 11,354 11,956
EBIT 1 6,865 5,373 6,240 6,611 6,446 7,001 7,645
Net income 1 3,826 3,972 4,331 4,433 4,866 5,469 5,818
Net Debt 1 13,367 13,756 13,702 12,403 13,221 11,554 9,994
Reference price 2 224.58 217.98 253.96 411.75 331.49 331.49 331.49
Nbr of stocks (in thousands) 259,178 251,352 246,081 238,607 236,591 - -
Announcement Date 6/23/22 6/20/23 6/25/24 6/23/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.91x0.96x8.41x1.64% 78.43B
16.81x1.16x8.51x6.43% 86.8B
15.75x0.95x7.03x3.65% 70.01B
24.39x1.82x17.26x0.83% 24.47B
20.99x0.77x8.73x-.--% 12.09B
28.99x2.49x9.51x-.--% 8.98B
15.58x0.7x7.99x3.31% 6.11B
8.9x0.34x6.59x6.81% 6.21B
28.85x0.53x7.71x-.--% 5.43B
22.39x1.16x7.92x2.6% 4.07B
Average 19.86x 1.09x 8.97x 2.53% 30.26B
Weighted average by Cap. 17.58x 1.10x 8.82x 3.42%

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. Valuation FedEx Corporation