Expeditors International of Washington Inc
NYSE:EXPD

Watchlist Manager
Expeditors International of Washington Inc Logo
Expeditors International of Washington Inc
NYSE:EXPD
Watchlist
Price: 112.73 USD -0.48% Market Closed
Market Cap: 15.5B USD

Relative Value

The Relative Value of one EXPD stock under the Base Case scenario is 94.45 USD. Compared to the current market price of 112.73 USD, Expeditors International of Washington Inc is Overvalued by 16%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

EXPD Relative Value
Base Case
94.45 USD
Overvaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
19
Median 3Y
1.4
Median 5Y
1.5
Industry
0.6
Forward
1.5
vs History
57
vs Industry
28
Median 3Y
18.3
Median 5Y
19.8
Industry
15.4
Forward
20.6
vs History
50
vs Industry
10
Median 3Y
16.7
Median 5Y
19.7
Industry
7.8
vs History
50
vs Industry
17
Median 3Y
17.4
Median 5Y
21.4
Industry
16.7
vs History
31
vs Industry
3
Median 3Y
6.8
Median 5Y
6.2
Industry
1.6
vs History
61
vs Industry
24
Median 3Y
1.3
Median 5Y
1.4
Industry
0.8
Forward
1.3
vs History
65
vs Industry
43
Median 3Y
4.1
Median 5Y
4.4
Industry
4.6
vs History
57
vs Industry
20
Median 3Y
12.3
Median 5Y
12.9
Industry
8.9
Forward
13.6
vs History
57
vs Industry
31
Median 3Y
13
Median 5Y
13.7
Industry
13.6
Forward
14.5
vs History
50
vs Industry
10
Median 3Y
15
Median 5Y
18
Industry
9.2
vs History
50
vs Industry
20
Median 3Y
15.7
Median 5Y
19.5
Industry
14.3
vs History
57
vs Industry
3
Median 3Y
6.3
Median 5Y
6.3
Industry
1

Multiples Across Competitors

EXPD Competitors Multiples
Expeditors International of Washington Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Expeditors International of Washington Inc
NYSE:EXPD
15.4B USD 1.4 18.2 12.2 12.9
US
United Parcel Service Inc
NYSE:UPS
82.6B USD 0.9 14.1 7.9 11.3
DE
Deutsche Post AG
XETRA:DPW
53.3B EUR 0.6 9.9 5.3 8
DK
DSV A/S
CSE:DSV
364.5B DKK 2.1 34.6 23.1 23.1
US
FedEx Corp
NYSE:FDX
52.3B USD 0.6 13.4 6.5 11.2
CN
S.F. Holding Co Ltd
SZSE:002352
229.2B CNY 0.8 21.8 15.3 15.3
CN
ZTO Express (Cayman) Inc
HKEX:2057
110.4B HKD 2.3 11.5 6 7.5
US
CH Robinson Worldwide Inc
NASDAQ:CHRW
11.4B USD 0.7 22.5 13.6 15.2
CN
JD Logistics Inc
HKEX:2618
82.4B HKD 0.4 11.8 2.2 5.6
LU
InPost SA
AEX:INPST
7.2B EUR 2.7 26 9.9 18
FR
Compagnie De l'odet SE
PAR:ODET
6.2B EUR 2 6.3 -3.3 -2.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Expeditors International of Washington Inc
NYSE:EXPD
Average EV/EBITDA: 10.2
12.2
-1%
N/A
US
United Parcel Service Inc
NYSE:UPS
7.9
5%
1.6
DE
Deutsche Post AG
XETRA:DPW
5.3
1%
5.3
DK
DSV A/S
CSE:DSV
23.1
37%
0.6
US
FedEx Corp
NYSE:FDX
6.5
5%
1.3
CN
S.F. Holding Co Ltd
SZSE:002352
15.3
38%
0.4
CN
ZTO Express (Cayman) Inc
HKEX:2057
6
11%
0.5
US
CH Robinson Worldwide Inc
NASDAQ:CHRW
13.6
6%
2.3
CN
JD Logistics Inc
HKEX:2618
2.2
7%
0.3
LU
InPost SA
AEX:INPST
9.9
21%
0.5
FR
Compagnie De l'odet SE
PAR:ODET
Negative Multiple: -3.3 N/A N/A