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 69,039 - -
Change - -5.87% 14.06% - -29.73% - -
Enterprise Value (EV) 1 71,573 68,546 76,197 110,649 81,938 79,508 79,033
Change - -4.23% 11.16% - -25.95% -2.96% -0.6%
P/E 15.7x 14.1x 14.8x 22.2x 14.3x 12x 11.5x
PBR 2.4x 2.14x 2.31x 3.11x 2.07x 1.87x -
PEG - 1.76x 1.3x - 1.44x 0.6x 2.26x
Capitalization / Revenue 0.62x 0.61x 0.71x 1.04x 0.73x 0.71x 0.69x
EV / Revenue 0.77x 0.76x 0.87x 1.17x 0.86x 0.82x 0.79x
EV / EBITDA 6.61x 7.18x 7.24x 10.1x 7.66x 6.91x 6.61x
EV / EBIT 10.4x 12.8x 12.2x 16.7x 12.4x 10.8x 10.3x
EV / FCF 23.3x 26x 24.3x 21.6x 15.4x 13.3x -
FCF Yield 4.29% 3.85% 4.12% 4.62% 6.49% 7.52% -
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% 2.01% 2.18% 1.94%
EPS 2 14.33 15.48 17.21 18.55 20.39 24.23 25.46
Distribution rate 23.7% 37.9% 30% 30% 28.7% 26.2% 22.2%
Net sales 1 93,512 90,155 87,700 94,720 94,774 97,549 99,779
EBITDA 1 10,835 9,549 10,528 10,980 10,703 11,500 11,956
EBIT 1 6,865 5,373 6,240 6,611 6,623 7,347 7,645
Net income 1 3,826 3,972 4,331 4,433 4,771 5,575 5,818
Net Debt 1 13,367 13,756 13,702 12,403 12,899 10,469 9,994
Reference price 2 224.58 217.98 253.96 411.75 291.71 291.71 291.71
Nbr of stocks (in thousands) 259,178 251,352 246,081 238,607 236,670 - -
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.($)
15.59x1.1x8.09x6.93% 80.46B
14.31x0.86x7.66x2.01% 69.04B
15.89x0.96x7.08x3.58% 69.44B
28.62x1.19x10.21x0.6% 41.72B
12.41x9.19x28.42x5.52% 40.76B
25.4x1.19x12.72x2.99% 32.66B
24.57x1.84x17.55x0.81% 25.12B
14.03x0.41x4.01x2.97% 23.06B
10.23x1.47x5.43x4.13% 15.31B
Average 17.89x 2.02x 11.24x 3.28% 44.18B
Weighted average by Cap. 17.54x 1.90x 10.78x 3.63%

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