Stock Analysis on Net

FedEx Corp. (NYSE:FDX)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

FedEx Corp., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Net income 4,331 3,972 3,826 5,231 1,286 540
Add: Income tax expense 1,505 1,391 1,070 1,443 383 115
Earnings before tax (EBT) 5,836 5,363 4,896 6,674 1,669 655
Add: Interest expense 745 694 689 793 672 588
Earnings before interest and tax (EBIT) 6,581 6,057 5,585 7,467 2,341 1,243
Add: Depreciation and amortization 4,287 4,176 3,970 3,793 3,615 3,353
Earnings before interest, tax, depreciation and amortization (EBITDA) 10,868 10,233 9,555 11,260 5,956 4,596

Based on: 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31), 10-K (reporting date: 2019-05-31).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. FedEx Corp. EBITDA increased from 2022 to 2023 and from 2023 to 2024.

Enterprise Value to EBITDA Ratio, Current

FedEx Corp., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 78,361
Earnings before interest, tax, depreciation and amortization (EBITDA) 10,868
Valuation Ratio
EV/EBITDA 7.21
Benchmarks
EV/EBITDA, Competitors1
Uber Technologies Inc. 32.33
Union Pacific Corp. 14.43
United Airlines Holdings Inc. 6.21
United Parcel Service Inc. 9.09
EV/EBITDA, Sector
Transportation 12.86
EV/EBITDA, Industry
Industrials 16.44

Based on: 10-K (reporting date: 2024-05-31).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

FedEx Corp., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 88,219 77,708 70,008 92,612 60,117 59,545
Earnings before interest, tax, depreciation and amortization (EBITDA)2 10,868 10,233 9,555 11,260 5,956 4,596
Valuation Ratio
EV/EBITDA3 8.12 7.59 7.33 8.22 10.09 12.96
Benchmarks
EV/EBITDA, Competitors4
Uber Technologies Inc. 31.61 45.37 227.40
Union Pacific Corp. 14.16 15.44 12.56 15.46 15.65
United Airlines Holdings Inc. 3.81 6.05 20.34 4.00
United Parcel Service Inc. 11.23 8.83 9.55 30.22 12.80
EV/EBITDA, Sector
Transportation 13.07 13.06 12.69 50.30
EV/EBITDA, Industry
Industrials 14.99 16.55 16.42 30.48

Based on: 10-K (reporting date: 2024-05-31), 10-K (reporting date: 2023-05-31), 10-K (reporting date: 2022-05-31), 10-K (reporting date: 2021-05-31), 10-K (reporting date: 2020-05-31), 10-K (reporting date: 2019-05-31).

1 See details »

2 See details »

3 2024 Calculation
EV/EBITDA = EV ÷ EBITDA
= 88,219 ÷ 10,868 = 8.12

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. FedEx Corp. EV/EBITDA ratio increased from 2022 to 2023 and from 2023 to 2024.