EXPD · Expeditors International of Washington, Inc.
$160.732026-07-21Sector: Industrials; Industry: Integrated Freight & Logistics; Sub-Industry: Air Freight & Logistics
Intrinsic Value Range Comparison · Mulya.ai
Leases factoredBase · active
$125
-22.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($123 · $139) Analysts Range ($142 · $175) 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 |
|---|
| 2024.Q1 | $9.3B | — | 10.4% | 26.5% | $713MM | −$448MM | $265MM | 8.6% | — | 52.7% | $1.4B | $5.62 | — |
| 2024.Q4 | $9.3B | 0.0% | 10.4% | 25.9% | $720MM | −$616MM | $104MM | 9.3% | — | 48.6% | $1.6B | $5.62 | — |
| 2025.Q1 | $10.6B | 14.0% | 10.1% | 25.7% | $799MM | −$611MM | $188MM | 9.2% | — | 50.6% | $1.6B | $6.04 | — |
| 2025.Q4 | $10.6B | 0.0% | 10.1% | 25.8% | $798MM | −$418MM | $381MM | 9.3% | — | 43.9% | $2.1B | $6.04 | — |
| 2026.Q1 | $11.2B | 5.5% | 10.0% | 25.5% | $832MM | −$490MM | $342MM | 8.9% | — | 45.5% | $1.6B | $6.24 | 19.3 |
| italics below = DCF projection · 10yr Rev CAGR: 4.5% |
| 2027.Q1 | $11.7B | +4.9% | 9.9% | 24.9% | $868MM | −$79MM | $789MM | 8.7% | $726MM | 53.8% | $1.7B | $6.27 | 25.6 |
| 2028.Q1 | $12.3B | +4.8% | 9.9% | 24.4% | $916MM | −$83MM | $833MM | 8.7% | $705MM | 54.1% | $1.7B | $6.62 | 24.3 |
| 2029.Q1 | $12.9B | +4.7% | 9.9% | 23.8% | $966MM | −$88MM | $879MM | 8.7% | $685MM | 54.3% | $1.8B | $6.98 | 23.0 |
| 2030.Q1 | $13.5B | +4.6% | 9.9% | 23.3% | $1.0B | −$93MM | $926MM | 8.7% | $664MM | 54.5% | $1.9B | $7.36 | 21.8 |
| 2031.Q1 | $14.1B | +4.5% | 9.9% | 22.7% | $1.1B | −$98MM | $974MM | 8.7% | $643MM | 54.5% | $2.0B | $7.74 | 20.8 |
|
| Term. Yr+ | $18.1B | 4.1% | 8.6% | 20.0% | $1.2B | −$216MM | $1.0B | 8.6% | $10.0B | 23.6% | — | — | — |
Active scenario IV: $125 (-22.1% vs market)