Last Price$117.4(3.9%)
Market Cap$16.5B
EV/OCF LTM
23.4x
5Y avg
17.8x
Integrated Freight & Logistics industry
median
11.8x
Stock quality & Intrinsic value
6/10
(0.2%) overvalued
Expeditors International of Washington, Inc. EV/OCF LTM
Annual
Quarterly
Daily
Crunching data... Almost there!
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EV/OCF LTM | 27.4x | 22.4x | 31.2x | 16.1x | 16.3x | 36.2x | 15.3x | 16.2x | 18.8x | 20.6x | 13.9x | 14.8x | 24.0x | 17.5x | 17.6x | 22.2x | 30.0x | 7.6x | 12.6x | 23.4x |
Overvalued or undervalued?
Check the intrinsic value for EXPD
and see if it's the right time to invest.
Expeditors International of Washington, Inc. (EXPD) EV/OCF LTM comparison analysis
General
LTM EV/OCF LTM
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Expeditors International of Washington, Inc.EXPD
22.0x
14.0%
13.9%
7.6%
Median Peer Set
13.9x
(1.3%)
(19.3%)
4.4%
C.H. Robinson Worldwide, Inc.CHRW
26.7x
0.7%
42.0%
2.6%
XPO Logistics, Inc.XPO
20.3x
4.2%
104.9%
4.8%
Landstar System, Inc.LSTR
17.5x
(9.1%)
(25.1%)
4.1%
GXO Logistics, Inc.GXO
16.7x
19.7%
(42.0%)
1.1%
Pitney Bowes Inc.PBI
13.9x
(38.0%)
(48.6%)
(10.0%)
Hub Group, Inc.HUBG
13.9x
(6.1%)
(35.1%)
2.6%
United Parcel Service, Inc.UPS
11.8x
0.1%
(13.4%)
6.3%
J.B. Hunt Transport Services, Inc.JBHT
11.8x
(5.8%)
(100.0%)
4.7%
FedEx CorporationFDX
11.3x
(2.7%)
11.7%
4.9%
ZTO Express (Cayman) Inc.ZTO
9.1x
3.1%
21.2%
22.8%
EXPD key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 3,901.8 17.6% | 4,634.0 18.8% | 5,235.2 13.0% | 5,633.9 7.6% | 4,092.3 (27.4%) | 5,967.6 45.8% | 6,161.5 3.3% | 5,992.2 (2.7%) | 6,080.3 1.5% | 6,564.7 8.0% | 6,616.6 0.8% | 6,098.0 (7.8%) | 6,920.9 13.5% | 8,138.4 17.6% | 7,942.4 (2.4%) | 9,584.4 20.7% | 16,523.5 72.4% | 17,071.3 3.3% | 9,300.1 (45.5%) | 10,600.5 14.0% |
| Cost of Goods Sold (COGS) | 2,787.7 | 3,281.4 | 3,714.5 | 4,030.6 | 2,709.5 | 5,283.0 | 5,378.9 | 5,290.4 | 5,376.5 | 5,800.7 | 5,720.8 | 5,247.2 | 6,037.9 | 7,118.1 | 6,945.4 | 8,421.6 | 14,358.1 | 14,900.2 | 8,054.6 | 9,251.5 |
% margin | 1,114.0 28.6% | 1,352.6 29.2% | 1,520.6 29.0% | 1,603.3 28.5% | 1,382.8 33.8% | 684.5 11.5% | 782.6 12.7% | 701.8 11.7% | 703.7 11.6% | 764.0 11.6% | 895.8 13.5% | 850.8 14.0% | 883.0 12.8% | 1,020.3 12.5% | 997.0 12.6% | 1,162.8 12.1% | 2,165.4 13.1% | 2,171.1 12.7% | 1,245.5 13.4% | 1,349.0 12.7% |
| Operating Expenses | 843.0 | 977.5 | 1,097.2 | 1,130.1 | 997.8 | 137.3 | 164.3 | 171.0 | 151.7 | 169.3 | 174.3 | 180.6 | 182.8 | 223.7 | 230.3 | 222.3 | 256.1 | 346.8 | 305.5 | 307.7 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 626.7 | 736.9 | 830.6 | 978.6 | 874.8 | 32.1 | 39.0 | 34.2 | 33.2 | 38.1 | 42.0 | 41.8 | 44.3 | 45.3 | 44.0 | 18.4 | 16.0 | 24.3 | 27.9 | 33.3 |
% margin | 271.1 6.9% | 375.1 8.1% | 423.4 8.1% | 473.1 8.4% | 385.0 9.4% | 547.2 9.2% | 618.3 10.0% | 530.8 8.9% | 552.1 9.1% | 594.6 9.1% | 721.5 10.9% | 670.2 11.0% | 700.3 10.1% | 796.6 9.8% | 766.7 9.7% | 940.4 9.8% | 1,909.3 11.6% | 1,824.4 10.7% | 939.9 10.1% | 1,041.3 9.8% |
| Interest Income | 11.4 | 18.0 | 22.3 | 21.1 | 10.2 | 7.0 | 10.2 | 12.8 | 11.8 | 10.8 | 10.4 | 11.6 | 13.2 | 19.2 | 22.8 | 10.4 | 8.8 | 25.6 | 70.5 | 46.7 |
| Interest Expense | 0.3 | 0.2 | 0.0 | 0.2 | 0.5 | 0.6 | 1.0 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.4 | 23.3 | 4.8 | 0.0 |
| Pre-tax Income | 286.7 | 395.7 | 449.7 | 499.6 | 402.9 | 564.1 | 638.0 | 550.4 | 572.6 | 610.9 | 736.7 | 686.9 | 718.6 | 818.3 | 795.8 | 956.6 | 1,924.6 | 1,835.9 | 1,015.0 | 1,094.8 |
% effective tax rate | 89.4 31.2% | 160.7 40.6% | 179.8 40.0% | 196.6 39.4% | 162.5 40.3% | 219.9 39.0% | 251.8 39.5% | 217.4 39.5% | 222.6 38.9% | 231.4 37.9% | 277.2 37.6% | 254.3 37.0% | 228.2 31.8% | 198.5 24.3% | 203.8 25.6% | 258.4 27.0% | 505.8 26.3% | 475.3 25.9% | 263.2 25.9% | 283.2 25.9% |
% margin | 190.4 4.9% | 235.1 5.1% | 269.2 5.1% | 301.0 5.3% | 240.2 5.9% | 344.2 5.8% | 385.7 6.3% | 333.4 5.6% | 348.5 5.7% | 376.9 5.7% | 457.2 6.9% | 430.8 7.1% | 489.3 7.1% | 618.2 7.6% | 590.4 7.4% | 696.1 7.3% | 1,415.5 8.6% | 1,357.4 8.0% | 752.9 8.1% | 810.1 7.6% |
| EPS | 0.89 | 1.10 | 1.26 | 1.41 | 1.13 | 1.62 | 1.82 | 1.58 | 1.69 | 1.92 | 2.42 | 2.38 | 2.73 | 3.55 | 3.45 | 4.14 | 8.37 | 8.33 | 5.05 | 5.75 |
| Diluted EPS | 0.86 | 1.06 | 1.21 | 1.37 | 1.11 | 1.59 | 1.79 | 1.57 | 1.68 | 1.92 | 2.40 | 2.36 | 2.69 | 3.48 | 3.39 | 4.07 | 8.27 | 8.26 | 5.01 | 5.72 |
% margin | 319.3 8.2% | 432.7 9.3% | 490.5 9.4% | 541.4 9.6% | 444.9 10.9% | 601.5 10.1% | 655.1 10.6% | 570.7 9.5% | 600.1 9.9% | 643.9 9.8% | 767.5 11.6% | 717.0 11.8% | 749.6 10.8% | 850.6 10.5% | 817.6 10.3% | 1,013.7 10.6% | 1,976.3 12.0% | 1,881.7 11.0% | 1,007.7 10.8% | 1,102.4 10.4% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Expeditors International of Washington, Inc.'s EV/OCF LTM?
As of today, Microsoft Corp's last 12-month EV/OCF LTM is 23.4x, based on the financial report for Dec 30, 2024 (Q4’2024). The average annual EV/OCF LTM for Expeditors International of Washington, Inc. have been 16.9x over the past three years, and 18.7x over the past five years.
2) Is Expeditors International of Washington, Inc.'s EV/OCF LTM Good?
As of today, Expeditors International of Washington, Inc.'s EV/OCF LTM is 23.4x, which is higher than industry median of 11.8x. It indicates that Expeditors International of Washington, Inc.'s EV/OCF LTM is Bad.