investorscraft@gmail.com

Intrinsic ValueUnited Parcel Service, Inc. (UPS)

Previous Close$85.04
Intrinsic Value
Upside potential
Previous Close
$85.04

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 more than 220 countries and territories. The company generates revenue primarily through its three segments: U.S. Domestic Package, International Package, and Supply Chain Solutions. UPS serves a diverse clientele, including e-commerce retailers, small businesses, and large enterprises, leveraging its extensive network of distribution hubs, fleet, and technology-driven solutions. The company competes in a highly competitive industry dominated by players like FedEx and Amazon Logistics, but maintains a strong market position due to its scale, reliability, and brand recognition. UPS has strategically invested in automation, sustainability initiatives, and last-mile delivery capabilities to enhance efficiency and meet evolving customer demands. Its integrated logistics solutions, including freight forwarding and customs brokerage, further differentiate it from pure-play parcel delivery firms. The rise of e-commerce and cross-border trade continues to drive long-term demand for UPS’s services, though macroeconomic fluctuations and fuel price volatility remain key risks.

Revenue Profitability And Efficiency

UPS reported revenue of $91.07 billion for FY 2024, reflecting its dominant position in the logistics sector. Net income stood at $5.78 billion, with diluted EPS of $6.75, indicating robust profitability despite cost pressures. Operating cash flow of $10.12 billion underscores strong cash generation, though capital expenditures of $3.91 billion highlight ongoing investments in network optimization and technology. The company’s ability to maintain margins in a competitive environment demonstrates operational discipline.

Earnings Power And Capital Efficiency

UPS’s earnings power is supported by its asset-light model in certain segments and high utilization rates in its delivery network. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures. However, rising labor costs and inflationary pressures could weigh on future earnings if not offset by pricing power or productivity gains. The firm’s focus on automation aims to mitigate these risks over time.

Balance Sheet And Financial Health

UPS maintains a solid balance sheet with $6.11 billion in cash and equivalents, providing liquidity for operations and strategic initiatives. Total debt of $25.65 billion is manageable given the company’s cash flow generation and EBITDA profile. The firm’s leverage ratio remains within industry norms, supporting its investment-grade credit rating. UPS’s financial health is further reinforced by its consistent ability to service debt and return capital to shareholders.

Growth Trends And Dividend Policy

UPS has demonstrated steady growth, driven by e-commerce expansion and international trade flows. The company’s dividend policy is shareholder-friendly, with a dividend per share of $6.31, reflecting a commitment to returning capital. However, volume fluctuations in key markets and competitive pricing dynamics could impact near-term growth. Long-term trends favor UPS, particularly as global supply chains become more complex and demand for reliable logistics solutions grows.

Valuation And Market Expectations

UPS’s valuation reflects its position as a blue-chip logistics provider with stable cash flows. Market expectations are balanced between growth opportunities in e-commerce and risks from economic cyclicality. The stock’s performance will likely hinge on the company’s ability to sustain margins while investing in automation and sustainability initiatives. Analysts monitor volume trends and pricing power as key indicators of future earnings potential.

Strategic Advantages And Outlook

UPS’s strategic advantages include its unparalleled global network, brand equity, and investments in technology. The company is well-positioned to capitalize on long-term logistics demand, though near-term challenges like labor negotiations and fuel costs persist. Management’s focus on cost efficiency and service differentiation should support resilience. The outlook remains cautiously optimistic, with UPS expected to maintain its leadership role in the evolving logistics landscape.

Sources

Company 10-K, investor presentations, 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