Previous Close | $115.76 |
Intrinsic Value | $24.00 |
Upside potential | -79% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |