EXPD · Expeditors International of Washington, Inc.
$145.812026-05-17Sector: Industrials; Industry: Integrated Freight & Logistics; Sub-Industry: Air Freight & Logistics
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$111
-23.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($111 · $135) Analysts Range ($95 · $166) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $16.5B | — | 11.6% | 26.3% | $1.4B | −$664MM | $744MM | 8.1% | — | 76.2% | $1.8B | $10.51 | — |
| 2022.Q4 | $17.1B | 3.3% | 10.7% | 25.9% | $1.4B | $639MM | $2.0B | 9.0% | — | 89.6% | $1.2B | $10.08 | — |
| 2023.Q4 | $9.3B | -45.5% | 10.1% | 25.9% | $696MM | $214MM | $910MM | 8.6% | — | 64.8% | $977MM | $5.59 | — |
| 2024.Q4 | $10.6B | 14.0% | 9.8% | 25.9% | $772MM | −$188MM | $584MM | 9.3% | — | 71.5% | $1.2B | $6.02 | — |
| 2025.Q4 | $11.1B | 4.4% | 9.5% | 25.8% | $781MM | $57MM | $838MM | 9.3% | — | 55.9% | $1.6B | $6.02 | 18.7 |
| italics below = DCF projection · 10yr Rev CAGR: 3.6% |
| 2026.Q4 | $11.2B | +1.1% | 9.6% | 25.2% | $799MM | −$17MM | $782MM | 9.0% | $717MM | 49.3% | $1.6B | $5.93 | 24.6 |
| 2027.Q4 | $11.6B | +3.6% | 9.6% | 24.6% | $834MM | −$56MM | $778MM | 9.0% | $655MM | 50.3% | $1.7B | $6.19 | 23.6 |
| 2028.Q4 | $12.0B | +3.6% | 9.6% | 24.0% | $871MM | −$57MM | $814MM | 8.9% | $629MM | 50.8% | $1.7B | $6.47 | 22.5 |
| 2029.Q4 | $12.5B | +3.7% | 9.6% | 23.5% | $910MM | −$59MM | $851MM | 8.9% | $604MM | 51.4% | $1.8B | $6.76 | 21.6 |
| 2030.Q4 | $12.9B | +3.8% | 9.6% | 22.9% | $952MM | −$61MM | $891MM | 8.8% | $581MM | 52.0% | $1.9B | $7.07 | 20.6 |
|
| Term. Yr+ | $16.4B | 4.1% | 8.3% | 20.0% | $1.1B | −$189MM | $899MM | 8.6% | $8.6B | 23.6% | — | — | — |
Active scenario IV: $111 (-23.9% vs market)