Back to FDX Overview
NYQ · Valuation Lab
FDX
FedEx Corporation
Last$310.72
Market cap73.5B
EV/EBITDA8.7x
Intrinsic value
$582.80
MoS +46.7% · Undervalued
Assuming 6.0% FCF margin and 12.5% Y1–5 growth.
Upside to price
EV (DCF)167.3B
Terminal share62%
Expected IV$648.05
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 62% of EV
PV of stage FCFs63.6B
PV of terminal value103.7B
Enterprise value167.3B
Net cash / (debt)-29.4B
Equity value137.9B
Intrinsic value / share$582.80
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 106.6B | 6.4B | 5.9B | 92.1% |
| Y2 | 119.9B | 7.2B | 6.1B | 84.9% |
| Y3 | 134.9B | 8.1B | 6.3B | 78.2% |
| Y4 | 151.7B | 9.1B | 6.6B | 72.0% |
| Y5 | 170.7B | 10.2B | 6.8B | 66.4% |
| Y6 | 181.4B | 10.9B | 6.7B | 61.1% |
| Y7 | 192.9B | 11.6B | 6.5B | 56.3% |
| Y8 | 205B | 12.3B | 6.4B | 51.9% |
| Y9 | 217.9B | 13.1B | 6.2B | 47.8% |
| Y10 | 231.7B | 13.9B | 6.1B | 44.0% |
| Terminal | — | — | 103.7B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.