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 76,937 - -
Change - -5.87% 14.06% - -21.69% - -
Enterprise Value (EV) 1 71,573 68,546 76,197 110,649 90,158 88,491 86,931
Change - -4.23% 11.16% - -18.52% -1.85% -1.76%
P/E 15.7x 14.1x 14.8x 22.2x 15.6x 13.5x 12.8x
PBR 2.4x 2.14x 2.31x 3.11x 2.4x - -
PEG - 1.76x 1.3x - 1.3x 0.9x 2.15x
Capitalization / Revenue 0.62x 0.61x 0.71x 1.04x 0.81x 0.8x 0.77x
EV / Revenue 0.77x 0.76x 0.87x 1.17x 0.95x 0.92x 0.87x
EV / EBITDA 6.61x 7.18x 7.24x 10.1x 8.28x 7.79x 7.27x
EV / EBIT 10.4x 12.8x 12.2x 16.7x 14x 12.6x 11.4x
EV / FCF 23.3x 26x 24.3x 21.6x 15.8x 14.4x -
FCF Yield 4.29% 3.85% 4.12% 4.62% 6.32% 6.95% -
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% - 1.67% 1.71% 1.74%
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 2 224.58 217.98 253.96 411.75 325.08 325.08 325.08
Nbr of stocks (in thousands) 259,178 251,352 246,081 238,607 236,670 - -
Announcement Date 23/6/22 20/6/23 25/6/24 23/6/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
15.61x0.95x8.28x1.67% 76.94B
16.91x1.17x8.52x6.42% 86.79B
16.16x0.97x7.15x3.55% 72.37B
24.33x1.81x17.22x0.84% 24.41B
22.19x0.81x9.1x-.--% 12.83B
29.02x2.5x9.4x-.--% 9.05B
9.01x0.33x6.55x6.73% 6.19B
14.95x0.68x7.73x3.45% 5.88B
27.88x0.51x7.52x-.--% 5.24B
22.35x1.16x7.91x2.61% 4.11B
Average 19.84x 1.09x 8.94x 2.53% 30.38B
Weighted average by Cap. 17.64x 1.10x 8.80x 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

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