investorscraft@gmail.com

Intrinsic Value of Expeditors International of Washington, Inc. (EXPD)

Previous Close$115.76
Intrinsic Value
Upside potential
Previous Close
$115.76

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Expeditors International of Washington, Inc. operates as a global logistics and freight forwarding company, specializing in supply chain optimization for air and ocean freight, customs brokerage, and warehousing. The company serves a diverse clientele, including manufacturers, retailers, and distributors, leveraging its extensive network of offices across six continents. Its core revenue model is fee-based, driven by transactional services and value-added logistics solutions, positioning it as a key intermediary in international trade. Expeditors differentiates itself through technology-driven efficiency, real-time tracking, and a decentralized operational structure that enhances local responsiveness. The company competes in a fragmented industry dominated by large multinationals and niche players, maintaining a strong reputation for reliability and customer service. Its market position is reinforced by long-term client relationships and a focus on high-touch, customized logistics solutions rather than low-cost scale operations. Despite cyclical demand in global trade, Expeditors has demonstrated resilience through operational agility and disciplined cost management.

Revenue Profitability And Efficiency

In FY 2024, Expeditors reported revenue of $10.6 billion, with net income of $810 million, reflecting a net margin of approximately 7.6%. Diluted EPS stood at $5.72, supported by disciplined cost controls and efficient service execution. Operating cash flow was robust at $723 million, though capital expenditures were modest at $40 million, indicating a capital-light model focused on leveraging existing infrastructure and technology.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent cash flows despite macroeconomic volatility. Its capital efficiency is evident in its low capex requirements relative to revenue, allowing for strong free cash flow conversion. The decentralized structure enhances profitability by aligning costs with local market conditions, while technology investments improve scalability.

Balance Sheet And Financial Health

Expeditors maintains a solid balance sheet, with $1.15 billion in cash and equivalents and total debt of $569 million, reflecting a conservative leverage profile. The company’s liquidity position is strong, providing flexibility for strategic investments or shareholder returns. Its financial health is further supported by a history of prudent capital allocation and no significant debt maturities in the near term.

Growth Trends And Dividend Policy

Growth has been steady, driven by global trade recovery and market share gains in high-value logistics services. The company pays a dividend of $1.45 per share, signaling a commitment to returning capital while retaining ample liquidity for organic and inorganic growth opportunities. Dividend sustainability is supported by stable cash flows and a low payout ratio.

Valuation And Market Expectations

The market values Expeditors at a premium relative to pure-play freight forwarders, reflecting its strong brand, operational efficiency, and higher-margin service mix. Investors likely anticipate mid-single-digit revenue growth and sustained margins, pricing in resilience to trade cyclicality. The stock’s valuation multiples suggest confidence in its ability to outperform peers in a competitive landscape.

Strategic Advantages And Outlook

Expeditors’ strategic advantages include its decentralized model, technology integration, and focus on high-touch customer service. Near-term challenges include global trade uncertainty and inflationary pressures, but its agile cost structure positions it well. Long-term opportunities lie in supply chain digitization and expanding higher-margin services, reinforcing its outlook as a leader in premium logistics solutions.

Sources

Company 10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount