investorscraft@gmail.com

Intrinsic value of FedEx Corporation (FDX)

Previous Close$180.45
Intrinsic Value
Upside potential
Previous Close
$180.45

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh213.22 

The original valuation is based on fiscal year data as of 2022-05-31 and quarterly data as of 2022-08-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

FedEx Corporation provides transportation, e-commerce, and business services in the United States and internationally. The company's FedEx Express segment offers express transportation, small-package ground delivery, and freight transportation services; time-critical transportation services; and cross-border enablement, technology, and e-commerce transportation solutions. Its FedEx Ground segment provides day-certain delivery services to businesses and residences. The company's FedEx Freight segment offers less-than-truckload freight transportation services. As of May 31, 2022, this segment had approximately 30,000 vehicles and 400 service centers. Its FedEx Services segment provides sales, marketing, information technology, communications, customer service, technical support, billing and collection, and back-office support services. The company's Corporate, Other and Eliminations segment offers integrated supply chain management solutions, specialty transportation, customs brokerage, and global ocean and air freight forwarding services; and document and business services, as well as retail access to its customers for its package transportation businesses. FedEx Corporation was founded in 1971 and is based in Memphis, Tennessee.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %11.6NaN
Revenue, $93512NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m87267NaN
Operating income, $m6245NaN
EBITDA, $m10215NaN
Interest expense (income), $mNaN
Earnings before tax, $m4889NaN
Tax expense, $m1070NaN
Net income, $m3819NaN

BALANCE SHEET

Cash and short-term investments, $m6897NaN
Total assets, $m85994NaN
Adjusted assets (=assets-cash), $m79097NaN
Average production assets, $m59688NaN
Working capital, $m6091NaN
Total debt, $m37194NaN
Total liabilities, $m61055NaN
Total equity, $m24939NaN
Debt-to-equity ratio1.491NaN
Adjusted equity ratio0.260NaN

CASH FLOW

Net income, $m3819NaN
Depreciation, amort., depletion, $m3970NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m9832NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-6669NaN
Free cash flow, $m16501NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m6091
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount