FDX FedEx Corporation
Industrials
Price
$323.69
Intrinsic value
$131.60
Buy price
$105.28
Discount
-146.0%
DCF walkthrough
Near-term growth (g1)0.29%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $8,925,000,000.00
- Total debt
- $42,944,000,000.00
- Cash & STI
- $13,550,999,552.00
- Shares out.
- 242,121,212
Overvalued
Intrinsic value$131.61
Buy price (with MOS)$105.29
Current price$323.69
Discount to intrinsic value-145.9%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 14.9%
- Current ROE
- 14.0%
- Minimum ROE
- 14.0%
Debt quality
LEVERAGED- Debt / Equity
- 1.36x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 2.02x
Technical chart
Confluence: WEAK (1/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(cfCAGR,revenueCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 70.1%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.