EXPEDITORS INTERNATIONAL OF WASHINGTON INC (EXPD)
Arrangement of Transportation of Freight & Cargo
Latest Price
$167.89
TTM P/E
27.12
Normalized P/E
25.39
Div Yield
--
Book Value
17.11
P/B Ratio
9.81
Valuation metrics
adjust assumptions →EPS: $5.95
Book value / share: $17.59
Formula: √(22.5 × EPS × BVPS)
Graham Number
$48.53
71% downside
Norm. op. income: $1.0B (median of 7yr)
Tax rate: 26%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$67.46
60% downside
Base FCF: $953M (median of recent 5yr)
Growth: 5%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$131.25
22% downside
EPS: $5.95
Target P/E: 25×
Formula: EPS × P/E
P/E Fair Value
$148.75
11% downside
Institutional Ownership
90.2% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 12.41M | $1.78B | 9.40% | +535.0K | 2026-03-31 |
| VANGUARD CAPITAL MANAGEMENT LLC | 8.69M | $1.25B | 6.59% | -- | 2026-03-31 |
| STATE STREET CORP | 7.23M | $1.03B | 5.47% | -488.9K | 2026-03-31 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 6.65M | $952.0M | 5.04% | -- | 2026-03-31 |
| First Eagle Investment Management, LLC | 5.95M | $851.0M | 4.50% | -367.1K | 2026-03-31 |
| LOOMIS SAYLES & CO L P | 5.61M | $804.0M | 4.25% | -77.7K | 2026-03-31 |
| GEODE CAPITAL MANAGEMENT, LLC | 3.59M | $512.0M | 2.72% | +103.4K | 2026-03-31 |
| FIL Ltd | 3.08M | $441.0M | 2.34% | -1.47M | 2026-03-31 |
| Boston Partners | 2.94M | $420.0M | 2.22% | -535.4K | 2026-03-31 |
| BANK OF AMERICA CORP /DE/ | 2.56M | $367.0M | 1.94% | -77.2K | 2026-03-31 |