EXPEDITORS INTERNATIONAL OF WASHINGTON INC (EXPD)
Arrangement of Transportation of Freight & Cargo · Industrials · $15.7B
Intrinsic Value (Consensus)
$80.16
Current Price
$119.00
Margin of Safety
-32.6%
32.6% Above Intrinsic Value
Value: $80
Price: $119
Valuation Model Estimates
Current Price: $119.00
DCF (Discounted Cash Flow)
$95.00
Graham Number
$48.87
Earnings Power Value
$57.77
Relative Value (P/E)
$119.00
Dividend Discount Model
$11.63
Consensus Value
$80.16
Model Assumptions
Discount Rate
10.3%
Growth Rate
4.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $5.95
- EPS (Forward)
- $6.19
- Book Value
- $17.84
- P/E Ratio
- 20.0
- Forward P/E
- 19.2
- PEG Ratio
- —
- ROE
- 34.4%
- Debt/Equity
- —
- Revenue Growth
- 4.4%
- Earnings Growth
- 4.0%
- Dividend Yield
- 0.6%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance