Valuation Expeditors International of Washington Inc.
Equities
EXPD
US3021301094
Air Freight & Logistics
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 149.98 USD | -1.05% |
|
+1.54% | +35.40% |
| Dec. 16 | Stifel Nicolaus Adjusts Expeditors International of Washington Price Target to $136 From $130, Maintains Hold Rating | MT |
| Nov. 19 | Expeditors International of Washington, Inc. - Special Call |
Company Valuation: Expeditors International of Washington Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 16,099 | 22,749 | 16,537 | 18,494 | 15,505 | 20,100 | - | - |
| Change | - | 41.31% | -27.31% | 11.83% | -16.16% | 29.64% | - | - |
| Enterprise Value (EV) 1 | 14,571 | 21,021 | 15,022 | 17,508 | 14,926 | 19,111 | 18,934 | 18,824 |
| Change | - | 44.26% | -28.54% | 16.55% | -14.75% | 28.04% | -0.92% | -0.58% |
| P/E ratio | 23.4x | 16.2x | 12.6x | 25.4x | 19.4x | 25.5x | 25.1x | 22.9x |
| PBR | 6.05x | 6.43x | 5.16x | 7.66x | 6.88x | 9.24x | 8.86x | 9.03x |
| PEG | - | 0x | -104.2x | -0.6x | 1.4x | 9.48x | 16.28x | 2.32x |
| Capitalization / Revenue | 1.59x | 1.38x | 0.97x | 1.99x | 1.46x | 1.83x | 1.83x | 1.8x |
| EV / Revenue | 1.44x | 1.27x | 0.88x | 1.88x | 1.41x | 1.74x | 1.73x | 1.69x |
| EV / EBITDA | 14.6x | 10.7x | 7.98x | 17.4x | 13.5x | 17.2x | 17.3x | 16.5x |
| EV / EBIT | 15.5x | 11x | 8.23x | 18.6x | 14.3x | 18.2x | 18.5x | 17.5x |
| EV / FCF | 24x | 25.3x | 7.35x | 17.3x | 21.9x | 22.4x | 24.3x | 17.4x |
| FCF Yield | 4.17% | 3.96% | 13.6% | 5.79% | 4.58% | 4.46% | 4.11% | 5.74% |
| Dividend per Share 2 | 1.04 | 1.16 | 1.34 | 1.38 | 1.46 | 1.515 | 1.574 | 2.049 |
| Rate of return | 1.09% | 0.86% | 1.29% | 1.08% | 1.32% | 1.01% | 1.05% | 1.37% |
| EPS 2 | 4.07 | 8.27 | 8.26 | 5.01 | 5.72 | 5.874 | 5.964 | 6.554 |
| Distribution rate | 25.6% | 14% | 16.2% | 27.5% | 25.5% | 25.8% | 26.4% | 31.3% |
| Net sales 1 | 10,116 | 16,524 | 17,071 | 9,300 | 10,601 | 10,996 | 10,966 | 11,167 |
| EBITDA 1 | 997.4 | 1,961 | 1,882 | 1,008 | 1,102 | 1,110 | 1,095 | 1,141 |
| EBIT 1 | 940.4 | 1,909 | 1,824 | 939.9 | 1,041 | 1,049 | 1,021 | 1,077 |
| Net income 1 | 696.1 | 1,415 | 1,357 | 752.9 | 810.1 | 802.4 | 787.5 | 829.6 |
| Net Debt 1 | -1,528 | -1,729 | -1,516 | -985.2 | -579.4 | -989.4 | -1,166 | -1,276 |
| Reference price 2 | 95.11 | 134.29 | 103.92 | 127.20 | 110.77 | 149.98 | 149.98 | 149.98 |
| Nbr of stocks (in thousands) | 169,266 | 169,404 | 159,136 | 145,389 | 139,976 | 134,021 | - | - |
| Announcement Date | 2/16/21 | 2/22/22 | 2/21/23 | 2/20/24 | 2/18/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.8x | 1.76x | 17.41x | 1% | 20.31B | |
| 15.43x | 1.18x | 8.66x | 6.54% | 84.9B | |
| 16.55x | 0.9x | 7.92x | 2.04% | 66.36B | |
| 15.44x | 0.89x | 6.81x | 3.95% | 62.12B | |
| 39.53x | 1.06x | 13.11x | -.--% | 12.36B | |
| 20.33x | 2.08x | 7.31x | -.--% | 6.13B | |
| 93.25x | 0.61x | 9.19x | -.--% | 5.99B | |
| 7.38x | 0.37x | 4.99x | 6.43% | 5.9B | |
| 14.71x | 0.67x | 8x | 3.62% | 5.67B | |
| 26.07x | 0.38x | 7.69x | 2.09% | 4.5B | |
| Average | 27.45x | 0.99x | 9.11x | 2.57% | 27.42B | |
| Weighted average by Cap. | 19.35x | 1.05x | 8.78x | 3.74% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- EXPD Stock
- Valuation Expeditors International of Washington Inc.
Select your edition
All financial news and data tailored to specific country editions
