FedEx Corp.
- Price
- 314.96 USD
- Fair value
- 123.96 USD
- Discount to fair value
- −154%
- Mkt cap
- 75.15B
- P/E
- 17.0×
- P/B
- 2.37×
- EV
- 104.78B
- Div yield
- 1.83%
- ROE
- 14.0%
- Net margin
- 4.7%
Current price314.96USD
Fair value (est., median)123.96USD
UndervaluedFair valueOvervalued
+154.1% above fair valueWould need to fall ~60.6% to reach fair value.
Median ofDCF 123.96DDM 74.91Graham 230.83Residual Income 123.43Earnings Power 125.37
Health Check
47.1
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Attractive, covered dividend (1.83%).
Risks
- Trades 154.1% above estimated fair value.
- Low fair-value confidence — methods disagree or data is thin.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2008–FY2026
| Metric | FY'22 | FY'23 | FY'24 | FY'25 | FY'26 |
|---|---|---|---|---|---|
| Revenue | 93.51B | 90.16B | 87.69B | 87.93B | 94.72B |
| Net Income | 3.82B | 3.97B | 4.33B | 4.09B | 4.43B |
| Net Margin | 4.1% | 4.4% | 4.9% | 4.7% | 4.7% |
| Operating Cash Flow | 9.83B | 8.85B | 8.31B | 7.04B | 8.93B |
| OCF Margin | 10.5% | 9.8% | 9.5% | 8.0% | 9.4% |
| Capital Expenditure | 6.76B | 6.17B | 5.18B | 4.05B | 3.81B |
| Free Cash Flow | 3.07B | 2.67B | 3.14B | 2.98B | 5.12B |
| FCF Margin | 3.3% | 3.0% | 3.6% | 3.4% | 5.4% |
| FCF Conversion | 80.3% | 67.4% | 72.5% | 72.9% | 115.5% |
| EPS (Diluted) | 16.02/sh | 16.63/sh | 18.14/sh | 17.14/sh | 18.56/sh |
| Dividend / Share | 3.32/sh | 4.93/sh | 5.28/sh | 5.61/sh | 5.76/sh |
Dividend return (if you buy today)if you buy today
Dividend yield1.83%
Dividend / share5.76 USD
If you invest
USD
Shares (≈)31
Est. annual income178.51 USD
At this rate, dividends alone return your capital in ~54.7 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | — | — | — | — | 5.76 | 1.8% |
| 2025 | — | — | — | — | 5.61 | 2.8% |
| 2024 | — | — | — | — | 5.28 | 2.3% |
| 2023 | — | — | — | — | 4.93 | 2.5% |
| 2022 | 0.60 | 0.93 | 0.93 | 0.93 | 3.32 | 2.1% |
Corporate actions
DCash Dividend
1.22 USD /sh2026-06-22
SStock Split
1.241×2026-06-01
DCash Dividend
1.17 USD /sh2026-03-09
DCash Dividend
1.17 USD /sh2025-12-15
DCash Dividend
1.17 USD /sh2025-09-08
DCash Dividend
1.17 USD /sh2025-06-23
DCash Dividend
1.11 USD /sh2025-03-10
DCash Dividend
1.11 USD /sh2024-12-09
DCash Dividend
1.11 USD /sh2024-09-09
DCash Dividend
1.11 USD /sh2024-06-24
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
123.96 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
74.91 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
230.83 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
123.43 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
125.37 USD
DCF only is anchored on FY2026 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)123.96 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.92%
- CAPM cost of equity
- 14.24%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in FedEx Corp. regularly?
Starting year
- Invested
- 1K/yr · 49K total(1978 → today · 49 yrs)
- your value today is
- 1.5M USD
- Total return
- +2954.8%(+250.9% Dividends · +2703.9% Capital gain)
- Annualised (IRR)
- +11.1%
Invested49KUSD
Dividends122.9KUSD
Capital gain1.3MUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.