Stock Analysis on Net

FedEx Corp. (NYSE:FDX)

$24.99

Price to FCFE (P/FCFE)

Microsoft Excel

Free Cash Flow to Equity (FCFE)

FedEx Corp., FCFE 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
Net noncash charges
Changes in assets and liabilities
Cash provided by operating activities
Capital expenditures
Principal payments on debt
Proceeds from debt issuances
Free cash flow to equity (FCFE)

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).


The analysis of the financial cash flow data over the period from May 31, 2019 to May 31, 2024 reveals subtle but noteworthy trends in both operating cash flows and free cash flow to equity (FCFE).

Cash provided by operating activities

The operating cash flow demonstrates an initial decrease from 5613 million USD in 2019 to 5097 million USD in 2020, likely indicative of external or internal challenges impacting operational cash generation during that period.

Subsequently, there is a marked increase in 2021, reaching a peak of 10135 million USD. This doubling compared to the prior year suggests a significant improvement in operational efficiency or higher cash inflows from operations.

Following this peak, the amount slightly declined over the next three years—down to 9832 million USD in 2022, then to 8848 million USD in 2023, and further to 8312 million USD in 2024. Despite the downward trend during these years, operating cash flow remains substantially higher than the levels observed prior to 2021, indicating sustained stronger core operations relative to the earlier years.

Free cash flow to equity (FCFE)

FCFE shows considerable variability over the analyzed timeframe. Starting from 1150 million USD in 2019, it sharply increased to 3237 million USD in 2020, significantly outpacing the accompanying decline in operating cash flow that year. This could suggest more favorable investment or financing activities contributing to equity cash flow.

In 2021, FCFE decreased to 2145 million USD, aligning somewhat with the rise in operating cash flow but indicating possibly higher capital expenditures or other cash uses.

From 2021 to 2022, FCFE rose again to 2908 million USD, then moderately declined to 2522 million USD in 2023, before increasing to 2989 million USD in 2024. This moderate fluctuations pattern suggests ongoing variability in investment and financing cash flows affecting the equity cash flow despite relatively stable high levels of operating cash flow.

Overall, the FCFE level shows a general upward trend with peaks and troughs, reflecting dynamic capital structure and investment decisions impacting cash flows available to equity holders.

In summary, operating cash flow experienced a sharp improvement starting in 2021, maintaining a high base despite some decline thereafter. FCFE, while more variable, generally trended upward from 2019 through 2024 with intermittent reductions. These patterns suggest effective operational performance coupled with fluctuating capital management strategies over the period.


Price to FCFE Ratio, Current

FedEx Corp., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)
FCFE per share
Current share price (P)
Valuation Ratio
P/FCFE
Benchmarks
P/FCFE, Competitors1
Uber Technologies Inc.
Union Pacific Corp.
United Airlines Holdings Inc.
United Parcel Service Inc.
P/FCFE, Sector
Transportation
P/FCFE, Industry
Industrials

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

1 Click competitor name to see calculations.

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


Price to FCFE Ratio, Historical

FedEx Corp., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
May 31, 2024 May 31, 2023 May 31, 2022 May 31, 2021 May 31, 2020 May 31, 2019
No. shares of common stock outstanding1
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)2
FCFE per share3
Share price1, 4
Valuation Ratio
P/FCFE5
Benchmarks
P/FCFE, Competitors6
Uber Technologies Inc.
Union Pacific Corp.
United Airlines Holdings Inc.
United Parcel Service Inc.
P/FCFE, Sector
Transportation
P/FCFE, Industry
Industrials

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 Data adjusted for splits and stock dividends.

2 See details »

3 2024 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= ÷ =

4 Closing price as at the filing date of FedEx Corp. Annual Report.

5 2024 Calculation
P/FCFE = Share price ÷ FCFE per share
= ÷ =

6 Click competitor name to see calculations.


The financial data over the six-year period exhibits notable fluctuations and trends in share price, free cash flow to equity (FCFE) per share, and the price to FCFE ratio (P/FCFE).

Share Price
The share price experienced variability, starting at $169.79 in May 2019 and declining slightly to $164.13 in May 2020. It then surged significantly to a peak of $294.82 in May 2021, followed by a decline to $217.98 in May 2022. Subsequently, the price rose to $254.73 in May 2023 and further increased to $305.02 by May 2024. Overall, the share price trend suggests periods of volatility with a strong upward movement particularly evident in the latter years of the series.
FCFE per Share
The FCFE per share showed marked variability as well, beginning at $4.41 in May 2019 and rising sharply to $12.36 in May 2020. It then decreased to $8.02 in May 2021 before increasing again to $11.19 in May 2022. A slight decline to $10.04 occurred in May 2023, followed by an increase to $12.23 in May 2024. This pattern seems to reflect fluctuations in the company's cash generation for equity holders, but with a generally positive trajectory from the initial year to the latest period.
P/FCFE Ratio
The price to FCFE ratio saw significant changes, commencing at a high of 38.51 in May 2019, then dropping sharply to 13.28 in May 2020. This was followed by a rise to 36.75 in May 2021, a decline to 19.48 in May 2022, and a subsequent increase to 25.37 in May 2023. The ratio slightly decreased to 24.93 in May 2024. These fluctuations indicate varying market valuations relative to the company’s free cash flow, with periods of both high and moderate valuation multiples over the time span.

In summary, the data reveals dynamic performance in both market pricing and cash flow metrics. The share price and FCFE per share moved through cycles of growth and declines, yet both showed overall improvement between the start and end periods. The P/FCFE ratio's volatility reflects changing investor sentiment and valuation standards, highlighting periods where the stock was either perceived as more economically efficient or relatively overvalued compared to its cash flow generation.