Discounted Cash Flow
Fedex Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $60.3b | $3.0b | $-186.0m | 5.0% | $9.06 |
| 2017 | $65.5b (8.5%) | $4.6b (52.6%) | $-989.0m (-431.7%) | 7.0% (40.6%) | $13.76 (52.0%) |
| 2018 | $69.7b (6.5%) | $540.0m (-88.2%) | $123.0m (112.4%) | 0.8% (-88.9%) | $1.66 (-87.9%) |
| 2019 | $69.2b (-0.7%) | $1.3b (138.1%) | $-771.0m (-726.8%) | 1.9% (139.8%) | $3.96 (138.8%) |
| 2020 | $84.0b (21.3%) | $5.2b (306.8%) | $4.3b (651.4%) | 6.2% (235.3%) | $15.95 (302.2%) |
| 2021 | $93.5b (11.4%) | $3.8b (-26.9%) | $3.1b (-27.8%) | 4.1% (-34.3%) | $11.72 (-26.5%) |
| 2022 | $90.2b (-3.6%) | $4.0b (3.8%) | $2.7b (-12.9%) | 4.4% (7.7%) | $12.57 (7.3%) |
| 2023 | $87.7b (-2.7%) | $4.3b (9.0%) | $3.1b (17.3%) | 4.9% (12.1%) | $14.03 (11.6%) |
| 2024 | $87.9b (0.3%) | $4.1b (-5.5%) | $3.0b (-4.9%) | 4.7% (-5.8%) | $13.67 (-2.6%) |
| 2025 | $94.7b (7.7%) | $4.4b (8.3%) | $5.1b (71.6%) | 4.7% (0.6%) | $18.71 (36.9%) |
| 2026 | $50.4b (-46.8%) | $1.8b (-58.9%) | $890.0m (-82.6%) | 3.6% (-22.8%) | $6.59 (-64.8%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.