Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
88.07 USD82.32 USD103.22 USD
+80.3%
82.32 USDCurrent price is 80.3% above the base model value.
E
IndustrialsIntegrated Freight & LogisticsUnited States
EXPD.US · Expeditors International of Washington, Inc.
NYQ · US · USD
Latest price148.42 USD
30D-6.37%
Vs. base value+105%
Research summary
EXPD.US latest organized financial period shows revenue grew +4.42% YoY and net income grew +0.03% YoY. Current price is about 148 USD, while the model base case is about 72.39 USD; the current price sits +105% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue11B USD
Net income810M USD
Free cash flow953M USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price148.42 USD
Base value72.39 USD
Vs. base+105%
Price date2026/04/28
72.35 USD72.39 USD75.42 USD
+105%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
79.51 USD79.59 USD85.65 USD
+86.48%
79.59 USDCurrent price is 86.5% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth5.8%
Current price implies roughly 5.8% annualized FCF growth.
5.8%Current price implies roughly 5.8% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
65.18 USD65.18 USD65.18 USD
+128%
65.18 USDCurrent price is 127.7% above the base model value.
Updated: 2026/04/29 07:28
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 11B USD | 810M USD | 953M USD | 5.95 |
| 2024/12/30 | Annual | 11B USD | 810M USD | 683M USD | 5.72 |
| 2023/12/30 | Annual | 9B USD | 753M USD | 1B USD | 5.01 |
| 2022/12/30 | Annual | 17B USD | 1B USD | 2B USD | 8.26 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement