investorscraft@gmail.com

Intrinsic Value of FedEx Corporation (FDX)

Previous Close$233.98
Intrinsic Value
Upside potential
Previous Close
$233.98

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

FedEx Corporation operates as a global leader in transportation, e-commerce, and business services, serving customers across more than 220 countries and territories. The company’s core revenue model is built on its diversified logistics network, which includes express shipping, ground delivery, freight services, and supply chain solutions. FedEx competes in a highly fragmented industry, leveraging its scale, brand recognition, and integrated infrastructure to maintain a dominant position alongside rivals like UPS and DHL. Its market strength is reinforced by strategic investments in automation, digital platforms, and sustainability initiatives, which enhance operational efficiency and customer retention. The company’s ability to adapt to e-commerce growth and cross-border trade dynamics further solidifies its competitive edge. FedEx’s business segments—Express, Ground, Freight, and Services—cater to distinct customer needs, ensuring revenue diversification and resilience against sector-specific downturns. Its focus on high-margin B2B services and last-mile delivery capabilities positions it favorably in an era of rising demand for logistics solutions.

Revenue Profitability And Efficiency

FedEx reported $87.7 billion in revenue for FY 2024, with net income of $4.3 billion, reflecting a 4.9% net margin. Operating cash flow stood at $8.3 billion, though capital expenditures of $5.2 billion indicate significant reinvestment needs. The diluted EPS of $17.21 underscores earnings resilience despite macroeconomic pressures. Cost discipline and yield management initiatives have partially offset inflationary headwinds, but margin expansion remains a challenge in a competitive pricing environment.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its asset-light Ground segment and high-utilization Express network, though freight cyclicality introduces volatility. ROIC metrics are tempered by heavy infrastructure costs, but FedEx’s scale enables efficient capital deployment. Share repurchases and dividends ($5.08 per share) signal confidence in sustained cash generation, balancing growth investments with shareholder returns.

Balance Sheet And Financial Health

FedEx maintains $6.5 billion in cash against $37.7 billion of total debt, reflecting a leveraged but manageable position. Liquidity is adequate, with operating cash flow covering interest obligations. Debt maturities are staggered, and the company retains investment-grade credit ratings. Ongoing fleet modernization and facility upgrades may pressure near-term FCF, but long-term asset productivity gains are expected.

Growth Trends And Dividend Policy

Volume growth has been uneven across segments, with Ground benefiting from e-commerce tailwinds and Express facing macroeconomic softness. The dividend yield (~2%) is modest but supported by a 20-year payout history. Management prioritizes network optimization over aggressive top-line expansion, targeting mid-single-digit revenue growth and margin improvement through FY 2025.

Valuation And Market Expectations

FedEx trades at a forward P/E aligned with logistics peers, reflecting muted growth expectations. Investors appear to discount its cyclical exposure and high capex needs, though cost-cutting initiatives under the DRIVE program could unlock upside. Market pricing implies cautious optimism around yield management and volume stabilization in key markets.

Strategic Advantages And Outlook

FedEx’s integrated global network and brand equity provide structural advantages, but labor costs and trade volatility pose risks. Strategic focus on automation, profitability over market share, and sustainability investments should bolster long-term competitiveness. Near-term performance hinges on industrial demand recovery and e-commerce trends, with management guiding for modest EPS growth in FY 2025.

Sources

FedEx FY 2024 10-K, Investor Relations

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