DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Expeditors International of Washington, Inc. (EXPD)

Industrials | Integrated Freight & Logistics

Today's Price

$188.87

Today's Fair Value

$125.98 -33.3%

Margin of Safety

-49.92%

Projected Value (5Y)

$202.90 +7.43%

Dividends Paid (5Y)

$9.56

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 6.67% | CAGR (5y): 2.28%

Diluted Shares Growth Rate

Regression: -3.07% | CAGR (5y): -4.43%

Dividend Growth Rate

Regression: 8.37% | CAGR (5y): 7.51%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 14.91x)

Discount Rate