investorscraft@gmail.com

Intrinsic ValueFedEx Corporation (FDX.DE)

Previous Close268.15
Intrinsic Value
Upside potential
Previous Close
268.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 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 diverse markets through its well-differentiated segments. The company’s FedEx Express segment dominates time-sensitive logistics, while FedEx Ground ensures reliable last-mile delivery, and FedEx Freight specializes in less-than-truckload freight solutions. Its integrated supply chain and customs brokerage services further enhance its value proposition, positioning FedEx as a critical enabler of global trade. The company’s extensive fleet and service centers underscore its operational scale, reinforcing its competitive moat in the capital-intensive logistics sector. FedEx maintains a strong market position by leveraging technology-driven efficiencies, such as real-time tracking and automated sorting, to optimize delivery networks. Its diversified revenue streams—spanning B2B, B2C, and cross-border logistics—provide resilience against cyclical demand fluctuations. While facing competition from UPS, DHL, and emerging e-commerce logistics players, FedEx retains pricing power due to its brand equity and reliability in high-stakes deliveries. The company’s strategic focus on e-commerce growth and sustainability initiatives, including fleet electrification, aligns with evolving industry trends.

Revenue Profitability And Efficiency

FedEx reported EUR 87.7 billion in revenue for FY 2024, with net income of EUR 4.3 billion, reflecting a 4.9% net margin. Operating cash flow stood at EUR 8.3 billion, though capital expenditures of EUR 5.2 billion indicate significant reinvestment needs. The diluted EPS of EUR 17.23 suggests stable earnings distribution, supported by disciplined cost management amid inflationary pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its asset-heavy model, with EUR 37.7 billion in total debt offset by EUR 6.5 billion in cash. Operating cash flow covers interest obligations comfortably, but elevated leverage ratios warrant monitoring. ROIC improvements hinge on volume growth and yield optimization, particularly in higher-margin e-commerce and freight segments.

Balance Sheet And Financial Health

FedEx’s balance sheet shows EUR 37.7 billion in total debt against EUR 6.5 billion in cash, resulting in a net debt position of EUR 31.2 billion. Liquidity remains adequate, with operating cash flow covering near-term obligations. The company’s leverage is manageable but requires sustained free cash flow generation to support deleveraging and shareholder returns.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by e-commerce tailwinds and international expansion. The dividend payout of EUR 5.37 per share reflects a conservative payout ratio, prioritizing reinvestment. Share buybacks and dividend hikes are likely contingent on further debt reduction and margin expansion.

Valuation And Market Expectations

At a EUR 45.6 billion market cap, FedEx trades at a forward P/E aligned with logistics peers, reflecting moderate growth expectations. The beta of 1.375 indicates higher volatility, pricing in macroeconomic risks like fuel costs and trade cyclicality.

Strategic Advantages And Outlook

FedEx’s scale, brand, and technology investments provide durable advantages, though margin expansion depends on operational streamlining. The long-term outlook is positive, with e-commerce and global trade recovery as key catalysts, but near-term headwinds include labor costs and competitive pricing pressures.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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