
Expeditors International of Washington Inc
LSE:0IJR

Intrinsic Value
The intrinsic value of one
0IJR
stock under the Base Case scenario is
84.33
USD.
Compared to the current market price of 121.8 USD,
Expeditors International of Washington Inc
is
Overvalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Expeditors International of Washington Inc
Fundamental Analysis


A prolonged slowdown in global trade volumes and rising economic uncertainty could significantly reduce demand for Expeditors’ core freight-forwarding services, pressuring both revenue and profit margins.
Expeditors’ asset-light model and established network of carrier relationships enable the company to offer flexible, cost-effective solutions even during volatile economic cycles, supporting solid margin performance.

Revenue & Expenses Breakdown
Expeditors International of Washington Inc
Balance Sheet Decomposition
Expeditors International of Washington Inc
Current Assets | 3.7B |
Cash & Short-Term Investments | 1.1B |
Receivables | 2B |
Other Current Assets | 513.6m |
Non-Current Assets | 1.1B |
PP&E | 1B |
Intangibles | 7.9m |
Other Non-Current Assets | 85.7m |
Free Cash Flow Analysis
Expeditors International of Washington Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Expeditors International of Washington Inc
Revenue
|
10.6B
USD
|
Cost of Revenue
|
-7.2B
USD
|
Gross Profit
|
3.4B
USD
|
Operating Expenses
|
-2.4B
USD
|
Operating Income
|
1B
USD
|
Other Expenses
|
-231.3m
USD
|
Net Income
|
810.1m
USD
|
0IJR Profitability Score
Profitability Due Diligence
Expeditors International of Washington Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Score
Expeditors International of Washington Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
0IJR Solvency Score
Solvency Due Diligence
Expeditors International of Washington Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Score
Expeditors International of Washington Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
0IJR Price Targets Summary
Expeditors International of Washington Inc
According to Wall Street analysts, the average 1-year price target for
0IJR
is 118.07 USD
with a low forecast of 86.56 USD and a high forecast of 134.99 USD.
Dividends
Current shareholder yield for EXPD is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
0IJR
stock under the Base Case scenario is
84.33
USD.
Compared to the current market price of 121.8 USD,
Expeditors International of Washington Inc
is
Overvalued by 31%.