Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
EXPEDITORS INTERNATIONAL OF WASHINGTON INC
Bear Case (25th pct.)
-62.4% vs price
Base Case (Median)
-57.4% vs price
Bull Case (75th pct.)
-41.0% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $81.96 | -57.4% | High (40%) |
| PE Comparable | $133.67 | -30.6% | Medium (25%) |
| Growth Trajectory DCF | $70.61 | -63.3% | Medium (20%) |
| Graham Number | $52.77 | -72.6% | High (80%) |
| EV/EBITDA | $93.43 | -51.5% | Medium (20%) |
| EV/FCF | $146.78 | -23.7% | Medium (20%) |
| Earnings Power Value | $74.30 | -61.4% | High (70%) |
Based on 7 out of 7 methods, EXPD appears overvalued at the current price of $192.47. The base case fair value of $81.96 implies 57.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.