FDX · FedEx Corporation

$318.532026-07-21

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

Intrinsic Value Range Comparison · Mulya.ai

Leases factored

Bull

$208

-34.7% vs market

Base · active

$165

-48.3% vs market

Bear

$181

-43.1% vs market

Mulya.ai vs Analyst IV Comparison?

Base $165

Bear $181

Bull $208

Market $319

Median $340

Market Price $319

Mulya.ai Base $165

Analysts Median $340

Mulya.ai IV range ($181 · $208)

Analysts Range ($160 · $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
2024.Q4	$87.7B	—	8.3%	25.8%	$5.4B	−$16.8B	−$11.4B	9.3%	—	9.6%	$56.3B	$17.97	—
2025.Q3	$87.9B	0.3%	7.9%	25.3%	$5.2B	−$16.0B	−$10.8B	10.2%	—	9.2%	$56.2B	$16.98	—
2025.Q4	$87.9B	0.0%	7.9%	24.8%	$5.2B	−$16.4B	−$11.2B	9.9%	—	9.2%	$57.7B	$16.98	—
2026.Q3	$94.7B	7.7%	8.0%	24.1%	$5.8B	−$16.6B	−$10.8B	9.8%	—	9.5%	$62.8B	$18.39	—
2026.Q4	$94.7B	0.0%	7.7%	23.5%	$5.6B	−$15.5B	−$9.9B	9.4%	—	9.1%	$59.4B	$18.40	10.5
italics below = DCF projection · 10yr Rev CAGR: 3.2%
2027.Q4	$94.2B	+-0.5%	8.1%	23.1%	$5.9B	$0MM	$5.9B	9.2%	$5.4B	9.9%	$59.4B	$21.24	15.0
2028.Q4	$94.4B	+0.2%	8.1%	22.8%	$5.9B	−$45MM	$5.8B	9.1%	$4.9B	9.9%	$59.4B	$21.38	14.9
2029.Q4	$98.2B	+4.0%	8.1%	22.4%	$6.2B	−$1.3B	$4.9B	9.1%	$3.8B	10.3%	$60.7B	$22.33	14.3
2030.Q4	$102.1B	+4.0%	8.1%	22.1%	$6.4B	−$9.1B	−$2.7B	9.0%	−$1.9B	9.9%	$69.8B	$23.33	13.7
2031.Q4	$106.3B	+4.1%	8.1%	21.7%	$6.7B	−$7.6B	−$883MM	8.9%	−$572MM	9.1%	$77.4B	$24.39	13.1

Term. Yr+	$135.1B	4.1%	9.2%	20.0%	$9.9B	−$4.7B	$5.2B	8.6%	$49.1B	8.6%	—	—	—

Active scenario IV: $165 (-48.3% vs market)