investorscraft@gmail.com

Intrinsic ValueExpeditors International of Washington, Inc. (EW1.DE)

Previous Close107.25
Intrinsic Value
Upside potential
Previous Close
107.25

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 provider, specializing in air and ocean freight forwarding, customs brokerage, and supply chain solutions. The company serves a diverse clientele, including retail, electronics, and manufacturing sectors, leveraging its extensive network across the Americas, Asia, Europe, and the Middle East. Its core revenue model is built on freight consolidation, value-added services like trade compliance and cargo security, and acting as an intermediary for airlines and shipping lines. Expeditors differentiates itself through integrated logistics solutions, combining technology-driven optimization with localized expertise to enhance efficiency and reliability. The company holds a strong market position in the competitive logistics industry, supported by its asset-light structure and focus on high-touch customer service. Its ability to navigate complex regulatory environments and provide end-to-end supply chain visibility reinforces its reputation as a trusted partner in global trade.

Revenue Profitability And Efficiency

In its latest fiscal year, Expeditors reported revenue of €10.6 billion, with net income of €810 million, reflecting a robust margin despite industry-wide cost pressures. The company’s diluted EPS stood at €5.72, supported by disciplined cost management and operational efficiency. Operating cash flow of €723 million underscores its ability to convert earnings into liquidity, while capital expenditures remained modest at €40 million, aligning with its asset-light strategy.

Earnings Power And Capital Efficiency

Expeditors demonstrates strong earnings power, with its net income margin approximating 7.6%, indicative of its pricing discipline and scalable operations. The company’s capital efficiency is evident in its low debt-to-equity ratio and reliance on internally generated cash flows. Its asset-light model minimizes fixed costs, allowing for agile adjustments to fluctuating demand and fuel price volatility in the logistics sector.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, with €1.15 billion in cash and equivalents and total debt of €569 million, reflecting a conservative leverage profile. Its liquidity position provides flexibility for strategic investments or shareholder returns. The absence of significant long-term debt obligations further reinforces its financial stability.

Growth Trends And Dividend Policy

Expeditors has historically grown organically by expanding its service offerings and geographic footprint. While revenue growth may fluctuate with global trade volumes, its dividend policy remains consistent, with a payout of €0.67 per share, appealing to income-focused investors. The company’s focus on high-margin services and operational scalability positions it to capitalize on long-term supply chain trends.

Valuation And Market Expectations

With a market capitalization of €15.1 billion and a beta of 0.97, Expeditors trades in line with broader market risk expectations. Investors likely value its resilient business model, consistent profitability, and ability to navigate cyclical industry dynamics. The stock’s valuation reflects confidence in its capacity to sustain margins despite macroeconomic uncertainties.

Strategic Advantages And Outlook

Expeditors’ strategic advantages lie in its global network, technology-driven logistics solutions, and asset-light operating model. The company is well-positioned to benefit from increasing demand for supply chain visibility and efficiency. However, its outlook remains tied to global trade growth, fuel costs, and competitive pressures. Continued investment in digital capabilities and customer-centric services will be critical to maintaining its competitive edge.

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