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 78,310 - -
Change - -5.87% 14.06% - -20.29% - -
Enterprise Value (EV) 1 71,573 68,546 76,197 110,649 91,530 89,864 88,304
Change - -4.23% 11.16% - -17.28% -1.82% -1.74%
P/E 15.7x 14.1x 14.8x 22.2x 15.9x 13.8x 13x
PBR 2.4x 2.14x 2.31x 3.11x 2.44x - -
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 0.78x
EV / Revenue 0.77x 0.76x 0.87x 1.17x 0.96x 0.93x 0.88x
EV / EBITDA 6.61x 7.18x 7.24x 10.1x 8.4x 7.92x 7.39x
EV / EBIT 10.4x 12.8x 12.2x 16.7x 14.2x 12.8x 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% 6.23% 6.85% -
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% 1.71%
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 2 224.58 217.98 253.96 411.75 330.88 330.88 330.88
Nbr of stocks (in thousands) 259,178 251,352 246,081 238,607 236,670 - -
Announcement Date 23/06/22 20/06/23 25/06/24 23/06/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.46x1.2x8.75x6.22% 89.61B
15.89x0.96x8.4x1.64% 78.31B
16.31x0.97x7.2x3.51% 72.63B
24.73x1.84x17.52x0.82% 24.82B
20.62x0.79x8.59x-.--% 12.13B
29.23x2.51x9.46x-.--% 9B
8.92x0.36x6.05x6.08% 6.54B
14.41x0.66x7.53x3.58% 5.63B
29.02x0.53x7.74x-.--% 5.46B
Average 19.62x 1.09x 9.03x 2.43% 33.79B
Weighted average by Cap. 17.82x 1.12x 8.92x 3.36%

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