FDX · FedEx Corporation

$361.632026-05-17

Sector: Industrials; Industry: Integrated Freight & Logistics; Sub-Industry: Air Freight & Logistics

Intrinsic Value Range Comparison · Mulya.ai

Leases factored

Bull

$145

-59.9% vs market

Base · active

$79

-78.2% vs market

Bear

$76

-79.0% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $76

Base $79

Bull $145

Median $355

Market $362

Market Price $362

Mulya.ai Base $79

Analysts Median $355

Mulya.ai IV range ($76 · $145)

Analysts Range ($210 · $479)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2022.Q3	$83.8B	—	8.4%	24.7%	$5.3B	−$20.4B	−$15.1B	7.2%	—	9.5%	$56.0B	$21.53	—
2023.Q3	$93.5B	11.6%	8.2%	23.7%	$5.9B	−$21.6B	−$15.7B	9.1%	—	10.3%	$57.9B	$15.74	—
2024.Q3	$90.2B	-3.6%	7.0%	26.0%	$4.6B	−$17.2B	−$12.6B	9.0%	—	8.1%	$56.3B	$16.35	—
2025.Q3	$87.7B	-2.7%	8.5%	25.3%	$5.6B	−$19.4B	−$13.8B	10.2%	—	9.6%	$59.6B	$17.82	—
2026.Q3	$91.9B	4.8%	7.7%	24.1%	$5.4B	−$18.1B	−$12.7B	9.8%	—	8.7%	$64.3B	$18.45	12.4
italics below = DCF projection · 10yr Rev CAGR: 4.6%
2027.Q3	$97.2B	+5.7%	8.2%	23.7%	$6.1B	−$18.6B	−$12.6B	9.1%	−$11.5B	8.2%	$82.9B	$21.23	17.0
2028.Q3	$101.9B	+4.8%	8.2%	23.3%	$6.4B	−$7.0B	−$619MM	9.0%	−$521MM	7.4%	$89.9B	$22.37	16.2
2029.Q3	$106.2B	+4.3%	8.2%	22.9%	$6.7B	−$4.2B	$2.5B	9.0%	$1.9B	7.3%	$94.1B	$23.46	15.4
2030.Q3	$111.1B	+4.6%	8.2%	22.5%	$7.0B	−$7.6B	−$540MM	8.9%	−$383MM	7.2%	$101.7B	$24.66	14.7
2031.Q3	$116.2B	+4.7%	8.2%	22.1%	$7.4B	−$7.1B	$307MM	8.9%	$200MM	7.0%	$108.8B	$25.94	13.9

Term. Yr+	$149.5B	4.1%	9.3%	20.0%	$11.1B	−$5.3B	$5.8B	8.6%	$55.2B	8.6%	—	—	—

Active scenario IV: $79 (-78.2% vs market)