DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

FedEx Freight Holding Company, Inc. (FDXF)

Industrials | Integrated Freight & Logistics

Today's Price

$118.21

Today's Fair Value

$13.83 -88.3%

Margin of Safety

-754.74%

Projected Value (5Y)

$22.27 -81.16%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -33.2% | CAGR (5y): -34.16%

Diluted Shares Growth Rate

Regression: 4.43% | CAGR (5y): 5.31%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 40.12x)

Discount Rate