Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
363.64 USD339.89 USD426.17 USD
+14.31%
339.89 USDCurrent price is 14.3% above the base model value.
F
US
FDX.US · FEDEX CORP
US · US
Latest price388.54 USD
30D-7.58%
Vs. base value+49.7%
Research summary
FDX.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -5.52% YoY. Current price is about 389 USD, while the model base case is about 259 USD; the current price sits +49.7% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income4B USD
Free cash flow7B USD
Operating cash flow7B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price388.54 USD
Base value259.47 USD
Vs. base+49.7%
Price date2026/04/29
240.45 USD259.47 USD271.20 USD
+49.74%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
272.04 USD310.09 USD333.54 USD
+25.3%
310.09 USDCurrent price is 25.3% above the base model value.Adjusted reference: 220.26 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-0.2%
Current price implies roughly -0.2% annualized FCF growth.
-0.2%Current price implies roughly -0.2% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
188.57 USD188.57 USD188.57 USD
+106%
188.57 USDCurrent price is 106% above the base model value.
Updated: 2026/04/29 15:28
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/05/31 | Asset impairment | Impairment | -17M USD | Medium |
| 2024/05/31 | Asset impairment | Impairment | -248M USD | Medium |
| 2023/05/31 | Asset impairment | Impairment | -277M USD | Medium |
| 2021/05/31 | Integration and restructuring costs | Restructuring | -166M USD | Medium |
| 2020/05/31 | Asset impairment | Impairment | -1B USD | Medium |
| 2020/05/31 | Integration and restructuring costs | Restructuring | -427M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/05/31 | Annual | - | 4B USD | 4B USD | 7B USD | 16.81 | 16.88 |
| 2024/05/31 | Annual | - | 4B USD | 5B USD | 8B USD | 17.21 | 18.2 |
| 2023/05/31 | Annual | - | 4B USD | 4B USD | 9B USD | 15.48 | 16.56 |
| 2022/05/31 | Annual | - | 4B USD | - | 10B USD | 14.33 | - |
| 2021/05/31 | Annual | - | 5B USD | 5B USD | 10B USD | 19.45 | 20.07 |
Ad placement