EXPD

NYSE

EXPEDITORS INTERNATIONAL OF WASHINGTON INC

Industrials, Air Freight & Logistics

$178.71

close 7 Aug 2026

+52.78%

52-week change

$23.24B

market cap

$112.95

$187.74

52-week range

Expected price

$124.03 – $151.59

Current price

$178.71

Signal

Could be overvalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)25.98x

P/S (TTM)1.93x

P/B10.97x

EV/EBITDA (TTM)—

FCF yield (TTM)3.98%

PEG (TTM, GAAP)—

Context

P/E, own 5-year average19.52x

P/E, sector median29.72x*

Price at 5-year median P/E$136.34*

Indicated dividend yield0.91%

Forward — analyst consensus

Forward P/E (FY2026)23.15x*

Forward P/E (FY2027)22.14x

Forward PEG5.11*

Consensus EPS FY2026 (14 analysts)$7.72

EPS growth (FY2026→FY2027)4.53%

Revenue growth (FY2026)17.65%

Street view

Price target (mean)$177.71*

Target upside-0.56%

Ratings (buy / hold / sell)3 / 9 / 5

FY2026 EPS revisions, 30d (up / down)5 / 0

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 30 Jun 2026, filed 5 Aug 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR +9.44%10Y CAGR +6.21%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$178.71

Cash & equivalents$1.03B

Total debt—

Shares outstanding130.02M

Result

DCF price per share—

Current price$178.71

Margin of safety—

PV of years 1–10$9.94B

PV of terminal value$19.66B

Equity value—

Market-implied growth—

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$1.01B	$1.11B	$1.21B	$1.33B	$1.45B	$1.59B	$1.74B	$1.90B	$2.08B	$2.28B	$42.44B
PV	$936.18M	$948.66M	$961.31M	$974.13M	$987.12M	$1.00B	$1.01B	$1.03B	$1.04B	$1.05B	$19.66B

period to 30 Jun 2026, filed 5 Aug 2026, close 7 Aug 2026