investorscraft@gmail.com

Intrinsic ValueUnited Parcel Service, Inc. (UPAB.DE)

Previous Close89.71
Intrinsic Value
Upside potential
Previous Close
89.71

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, with the latter offering guaranteed express shipping in key regions like Europe, Asia Pacific, and Latin America. Beyond traditional delivery, UPS provides specialized logistics solutions, including freight forwarding, customs brokerage, and supply chain management for industries such as healthcare. Its extensive fleet of 121,000 vehicles and 59,000 cargo containers underscores its operational scale. UPS holds a dominant position in the integrated freight and logistics sector, competing with peers like FedEx and DHL. Its market strength is reinforced by technological investments in shipping visibility and billing systems, as well as value-added services like financial and insurance offerings. The company’s global footprint and diversified service portfolio position it as a critical enabler of e-commerce and international trade.

Revenue Profitability And Efficiency

UPS reported revenue of €91.07 billion for the fiscal year, with net income of €5.78 billion, reflecting a net margin of approximately 6.4%. The company generated €10.12 billion in operating cash flow, demonstrating strong cash conversion capabilities. Capital expenditures totaled €3.91 billion, indicating ongoing investments in fleet modernization and logistics infrastructure. Diluted EPS stood at €6.75, underscoring consistent profitability despite macroeconomic headwinds.

Earnings Power And Capital Efficiency

UPS’s earnings power is supported by its asset-light logistics solutions and high-margin international express services. The company’s capital efficiency is evident in its ability to maintain robust cash flows while funding growth initiatives. With a beta of 0.999, UPS exhibits market-aligned volatility, suggesting stable earnings predictability. Its diversified revenue streams mitigate sector-specific risks, enhancing long-term capital allocation flexibility.

Balance Sheet And Financial Health

UPS maintains a solid balance sheet with €6.11 billion in cash and equivalents, providing liquidity for operational needs. Total debt of €25.65 billion is manageable relative to its €94.45 billion market capitalization. The company’s leverage ratio appears prudent, supported by consistent cash flow generation. Its financial health is further reinforced by a disciplined approach to capital expenditures and debt management.

Growth Trends And Dividend Policy

UPS has demonstrated resilience in a competitive logistics landscape, with growth driven by e-commerce tailwinds and international trade recovery. The company offers a dividend yield of approximately 3.2%, with a payout of €3.03 per share, reflecting a commitment to shareholder returns. Future growth may hinge on expansion in emerging markets and technological advancements in last-mile delivery solutions.

Valuation And Market Expectations

At a market cap of €94.45 billion, UPS trades at a P/E ratio of around 14x, aligning with industry peers. Investors likely price in moderate growth expectations, balancing cyclical demand risks with UPS’s entrenched market position. The stock’s beta near 1.0 suggests it mirrors broader market movements, appealing to risk-adjusted portfolios.

Strategic Advantages And Outlook

UPS’s strategic advantages include its global network, brand equity, and technological integration in logistics. The company is well-positioned to capitalize on e-commerce growth and supply chain digitization. Near-term challenges include fuel cost volatility and labor dynamics, but UPS’s scale and operational efficiency provide a competitive buffer. The outlook remains cautiously optimistic, with long-term growth tied to international expansion and service diversification.

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