DCF Calculator

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

FedEx Freight Holding Company, Inc. (FDXF)

Industrials | Integrated Freight & Logistics

Today's Price

$129.03

Today's Fair Value

$15.21 -88.21%

Margin of Safety

-748.32%

Projected Value (5Y)

$24.50 -81.01%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -33.2% | CAGR (5y): -34.16%

Diluted Shares Growth Rate

Regression: 4.43% | CAGR (5y): 5.31%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 38.47x)

Discount Rate