Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
197.72 USD342.16 USD462.06 USD
-56.62%
342.16 USDCurrent price is 56.6% below the base model value.
E
US
EXPD.US · EXPEDITORS INTERNATIONAL OF WASHINGTON INC
US · US
Latest price148.42 USD
30D-6.88%
Vs. base value+86.5%
Research summary
EXPD.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +0.03% YoY. Current price is about 148 USD, while the model base case is about 79.59 USD; the current price sits +86.5% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income810M USD
Free cash flow1B USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price148.42 USD
Base value79.59 USD
Vs. base+86.5%
Price date2026/04/29
79.51 USD79.59 USD85.65 USD
+86.48%
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 growth5.1%
Current price implies roughly 5.1% annualized FCF growth.
5.1%Current price implies roughly 5.1% 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 15:28
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 810M USD | - | 1B USD | 5.95 | - |
| 2024/12/31 | Annual | - | 810M USD | - | 723M USD | 5.72 | - |
| 2023/12/31 | Annual | - | 753M USD | - | 1B USD | 5.01 | - |
| 2022/12/31 | Annual | - | 1B USD | - | 2B USD | 8.26 | - |
| 2021/12/31 | Annual | - | 1B USD | - | 868M USD | 8.27 | - |
Ad placement