investorscraft@gmail.com

Intrinsic ValueFedEx Corporation (FDX.SW)

Previous CloseCHF181.00
Intrinsic Value
Upside potential
Previous Close
CHF181.00

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 a diverse clientele across the United States and international markets. The company’s operations are segmented into FedEx Express, FedEx Ground, FedEx Freight, and FedEx Services, each addressing distinct logistics needs—from express shipping and ground delivery to freight transportation and integrated supply chain solutions. FedEx’s revenue model is built on volume-based pricing, premium service offerings, and value-added logistics solutions, positioning it as a critical enabler of global trade and e-commerce. The company competes in the highly competitive integrated freight and logistics sector, where scale, network efficiency, and technological innovation are key differentiators. FedEx maintains a strong market position through its extensive infrastructure, including a fleet of 30,000 vehicles and 400 service centers, alongside strategic investments in automation and digital platforms to enhance last-mile delivery and cross-border logistics. Its brand recognition and reliability reinforce its competitive edge, particularly in time-sensitive and high-value shipments.

Revenue Profitability And Efficiency

In FY 2023, FedEx reported revenue of $90.2 billion, reflecting its broad service portfolio and global reach. Net income stood at $3.97 billion, with diluted EPS of $15.48, indicating solid profitability despite macroeconomic pressures. Operating cash flow was robust at $8.85 billion, though capital expenditures of $6.17 billion highlight ongoing investments in fleet modernization and network optimization to sustain long-term efficiency gains.

Earnings Power And Capital Efficiency

FedEx demonstrates strong earnings power, driven by its asset-light segments like FedEx Ground and technology-driven logistics solutions. The company’s capital efficiency is underscored by its ability to generate substantial operating cash flow, which supports reinvestment in high-return projects while maintaining financial flexibility. However, elevated debt levels of $38.3 billion warrant careful monitoring of leverage ratios and interest coverage.

Balance Sheet And Financial Health

FedEx’s balance sheet shows $6.86 billion in cash and equivalents, providing liquidity to navigate cyclical demand fluctuations. Total debt of $38.3 billion is significant but manageable given the company’s cash flow generation and asset base. The balance sheet remains investment-grade, supported by steady revenue streams and a diversified customer base, though deleveraging efforts could enhance financial resilience.

Growth Trends And Dividend Policy

FedEx has prioritized growth in e-commerce logistics and international express services, aligning with secular trends in digital commerce. The company’s dividend policy, with a payout of $4.84 per share, reflects a commitment to returning capital to shareholders, though yield remains modest compared to peers. Future growth may hinge on margin expansion from cost-saving initiatives and volume recovery in key markets.

Valuation And Market Expectations

With a market capitalization of $43.4 billion, FedEx trades at a valuation reflective of its cyclical exposure and competitive dynamics. The beta of 1.37 indicates higher volatility relative to the market, pricing in macroeconomic sensitivities. Investors likely anticipate improved margins from restructuring efforts and sustained demand in premium logistics segments.

Strategic Advantages And Outlook

FedEx’s strategic advantages include its unparalleled global network, brand equity, and technological investments in tracking and automation. The outlook remains cautiously optimistic, with growth opportunities in emerging markets and B2B e-commerce offsetting near-term cost pressures. Execution on cost reductions and service differentiation will be critical to maintaining its leadership position in a rapidly evolving logistics landscape.

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