EXPD Expeditors International
Superbly run, capital-light freight broker — but a cyclical, low-growth business priced for durable double-digit growth it likely can't sustain.
The business
Expeditors is a non-asset-based global logistics company that arranges air/ocean freight forwarding, customs brokerage, and supply chain services. It doesn't own ships, planes, or trucks — it earns a net revenue spread by buying cargo capacity wholesale from carriers and reselling it with value-added logistics and customs services to shippers.
Quality gate · 88/100
Moat & management
| Moat | narrow moat |
| Source | intangible |
| Trajectory | stable |
| Management | excellent |
Decades of consistently high ROIC come from a distinctive decentralized, branch-owner incentive culture, dense carrier/customer relationships, and proprietary IT/customs systems rather than any hard barrier to entry — freight forwarding itself is competitive and commoditized with real substitutes (DHL, Kuehne+Nagel, DSV, C.H. Robinson) and no long-term contracts locking in volume.
Long-tenured, famously disciplined operators who avoided the debt-fueled M&A binge peers pursued, run a pristine balance sheet (net cash), and return excess capital almost entirely via buybacks (-4.6% share CAGR) and dividends rather than empire-building.
Owner-earnings inputs
| Owner earnings (TTM) | 839.63M |
| Owner-earnings yield | 3.8% |
| Free-cash-flow yield | 4.2% |
| Growth used (normalized) | 6.0% |
| Market-implied growth (reverse DCF) | 11.1% |
| Terminal growth | 3.0% |
| Discount rate (hurdle) | 9.3% |
Projected owner earnings
| Yr | Owner earnings | Growth | PV |
|---|---|---|---|
| 1 | 862.72M | 6.0% | 789.07M |
| 2 | 912.63M | 5.8% | 763.46M |
| 3 | 963.48M | 5.6% | 737.19M |
| 4 | 1.02B | 5.4% | 710.37M |
| 5 | 1.07B | 5.1% | 683.14M |
| 6 | 1.12B | 4.9% | 655.62M |
| 7 | 1.17B | 4.7% | 627.91M |
| 8 | 1.23B | 4.5% | 600.15M |
| 9 | 1.28B | 4.3% | 572.44M |
| 10 | 1.33B | 4.1% | 544.89M |
| 11 | 1.38B | 3.9% | 517.59M |
| 12 | 1.43B | 3.6% | 490.65M |
| 13 | 1.48B | 3.4% | 464.15M |
| 14 | 1.53B | 3.2% | 438.17M |
| 15 | 1.57B | 3.0% | 412.79M |
Key risks
- Revenue and margins are highly cyclical and tied to global trade/freight rate volumes, as shown by the -13.4% 5y revenue CAGR from post-COVID freight rate normalization
- Low switching costs and thin gross margins (13.1%) leave little room for error against larger scale competitors and digital freight brokers/forwarders
- Structurally low-growth, GDP/trade-linked end market makes it very hard to sustain anything close to double-digit owner earnings growth for a decade
Catalysts
- Freight rate/volume normalization cycling through, creating easy earnings comps off a depressed base
- Continued buybacks at a net-cash balance sheet compounding per-share value even if top-line is flattish
Recent news
score · 8 articles
- Will Hertz Global Holdings, Inc. (HTZ) Report Negative Earnings Next Week? What You Should Know
- UPS: A Cash Gusher At A Marked-Down Price
- EXPD to Report Q2 Earnings: What's in the Offing for the Stock?
- Expeditors International (EXPD) Reports Next Week: Wall Street Expects Earnings Growth
- 3 Cash-Producing Stocks with Questionable Fundamentals
- Expeditors International of Washington and Agnico Eagle Mines have been highlighted as Zacks Bull and Bear of the Day
- Bull of the Day: Expeditors Intl (EXPD)
- DHLGY or EXPD: Which Is the Better Value Stock Right Now?
⚠ maintenance capex ≈ min(capex, D&A), capped at FCF · Net cash 0.7B credited to value (interest stripped from owner earnings to avoid double-counting). · Price pays for ~11%/yr owner-earnings growth over 15y (reverse DCF); model credits 6%. · Rich vs our conservative value, but a quality business is not a short — stance is WAIT for a better price, not sell.