Expeditors International of Washington, Inc.

Expeditors International of Washington, Inc.

EXPDยทNYSE

$158.70

+0.53%
IndustrialsIntegrated Freight & Logistics

Expeditors International of Washington, Inc. provides logistics services in the Americas, North Asia, South Asia, Europe, the Middle East, Africa, and India. The company offers airfreight services, such as air freight consolidation and forwarding; ocean freight and ocean services, including ocean freight consolidation, direct ocean forwarding, and order management; customs brokerage, intra-continental ground transportation and delivery, and warehousing and distribution services; and customs clearance, purchase order management, vendor consolidation, time-definite transportation services, temperature-controlled transit, cargo insurance, specialized cargo monitoring and tracking, and other supply chain solutions. It also provides optimization, trade compliance, consulting, cargo security, and solutions. In addition, it acts as a freight consolidator or as an agent for the airline, which carries the shipment. Further, the company provides ancillary services that include preparation of shipping and customs documentation, packing, crating, insurance services, negotiation of letters of credit, and the preparation of documentation to comply with local export laws. Its customers include retailing and wholesaling, electronics, technology, and industrial and manufacturing companies. Expeditors International of Washington, Inc. was incorporated in 1979 and is headquartered in Seattle, Washington.

At a Glance

Live Snapshot
Market Cap$20.76B
EPS5.9700
P/E Ratio26.58
Earnings Date08/04/2026
Expeditors International of Washington, Inc.

Expeditors International of Washington, Inc. Fair Value Envelope

EXPD ยท NYSE

Our analysis suggests that EXPD has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $158.7, this represents a potential HIDDEN relative to our calculated worth for Expeditors International of Washington, Inc..

Intrinsic Value
Current Price: $158.7

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$273.5B
+ Cash & Equivalents$1.3B
Firm Value$274.8B
- Debt$1.0B
Equity Value$273.8B
/ Shares Outstanding137,096,703B
DCF Value$2.0K
UNDERVALUED BY 1158%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$1.4B
$2.0B
$2.7B
$3.8B
$5.3B
$7.5B
$10.4B
$14.5B
$20.3B
$28.3B
Maintenance CapEx
-$14.8M
-$20.7M
-$28.9M
-$40.3M
-$56.3M
-$78.6M
-$109.8M
-$153.3M
-$214.0M
-$298.8M
Owner Earnings
$1.4B
$1.9B
$2.7B
$3.8B
$5.3B
$7.4B
$10.3B
$14.4B
$20.1B
$28.0B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.3B
$1.7B
$2.2B
$2.8B
$3.6B
$4.6B
$6.0B
$7.8B
$10.0B
$13.0B
Terminal Value represents 80.7% of Enterprise Value