EXPEDITORS INTERNATIONAL OF WASHINGTON INC (EXPD)
Arrangement of Transportation of Freight & Cargo · Industrials · $21.7B
Intrinsic Value (Consensus)
$80.16
Current Price
$164.02
Margin of Safety
-51.1%
51.1% Above Intrinsic Value
Value: $80
Price: $164
Valuation Model Estimates
Current Price: $164.02
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%.
Health Score
C
56
Profitability
25/25
Strength
17/25
Valuation
7/25
Growth
7/25
Financial Health Signals
Strong profitability — ROE of 34% (above 20% is excellent)
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
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance