investorscraft@gmail.com

Intrinsic ValueUnited Parcel Service, Inc. (0R08.L)

Previous Close£106.12
Intrinsic Value
Upside potential
Previous Close
£106.12

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

United Parcel Service, Inc. (UPS) is a global leader in logistics and package delivery, operating across 200 countries and territories. The company’s core revenue model is built on time-definite delivery services, including air and ground transportation for letters, documents, and freight. UPS segments its operations into U.S. Domestic Package and International Package, leveraging a vast fleet of 121,000 vehicles and 59,000 cargo containers to ensure efficient last-mile and cross-border solutions. The company also provides value-added services such as freight forwarding, customs brokerage, and supply chain solutions, particularly for the healthcare and life sciences sectors. As a key player in the industrials sector, UPS competes with peers like FedEx and DHL, differentiating itself through integrated technology platforms for shipping visibility and billing. Its extensive network and reliability position it as a preferred partner for e-commerce and B2B logistics, though it faces margin pressures from rising labor and fuel costs. The company’s strategic focus on automation and healthcare logistics underscores its adaptability in a dynamic market.

Revenue Profitability And Efficiency

UPS reported $91.07 billion in revenue for FY 2024, with net income of $5.78 billion, reflecting a margin of approximately 6.4%. Operating cash flow stood at $10.12 billion, though capital expenditures of $3.91 billion indicate significant reinvestment in fleet and infrastructure. The diluted EPS of $6.75 demonstrates stable earnings power, albeit moderated by macroeconomic headwinds impacting shipping volumes.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its asset-intensive model, with a focus on optimizing route density and yield management. UPS maintains disciplined capital allocation, as evidenced by its $6.54 annual dividend per share, supported by strong cash flow generation. However, its beta of 1.212 suggests higher volatility relative to the broader market, reflecting sensitivity to economic cycles.

Balance Sheet And Financial Health

UPS holds $6.11 billion in cash and equivalents against $25.65 billion in total debt, indicating a leveraged but manageable position. The balance sheet supports ongoing investments in automation and sustainability initiatives, though debt levels warrant monitoring amid rising interest rates. Liquidity remains adequate, with operating cash flow covering dividend obligations and capex.

Growth Trends And Dividend Policy

Growth is tempered by moderating e-commerce demand and competitive pressures, though international and healthcare logistics offer niches. The dividend yield, based on current share price, aligns with UPS’s history of returning capital to shareholders. Share buybacks are less emphasized, with the company prioritizing organic growth and strategic acquisitions.

Valuation And Market Expectations

At a market cap of $80.77 billion, UPS trades at a premium reflective of its market leadership and infrastructure moat. Investors likely price in long-term efficiency gains from automation, though near-term margins may remain under pressure from wage inflation and fuel costs.

Strategic Advantages And Outlook

UPS’s scale, technology integration, and healthcare logistics expertise provide durable advantages. The outlook hinges on execution in cost containment and high-margin service expansion, with global trade dynamics and labor relations as key variables. Strategic partnerships and sustainability initiatives could further differentiate its offering in a competitive landscape.

Sources

Company filings, Bloomberg

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