FedEx Corporation Financial Ratios — FDX Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Return on Common Equity (%)	13.57	16.91	14.22	6.94	12.65	20.08	25.77	2.91	7.13	24.64	15.58	15.57	16.14	14.7	14.85
Return on Assets (%)	7.09	8.56	6.98	3.02	4.41	6.34	9.06	1.01	2.01	6.69	4.53	4.59	4.97	4.69	4.75
Return on Capital (%)	12.41	15.05	12.01	5.68	8.2	11.38	- -	2.87	4.02	10.17	7.11	7.09	7.53	7.16	7.39
Return on Invested Capital (%)	12.3	14.93	11.89	5.7	8.22	10.19	- -	10.33	4.15	7.99	7.97	5.78	6.41	6.04	6.01
Gross Margin (%)	20.41	24.31	21.38	18.03	20.51	22.08	21.55	21.27	19.28	21.38	21.57	21.26	21.61	21.6	21.77
EBITDA Margin (%)	12.42	15.4	14.05	9.44	11.33	12.54	11.26	11.22	8.71	11.49	10.92	10.08	11.23	10.78	10.38
Operating Margin (%)	7.78	11.5	8.37	4.52	6.11	7.57	7.11	6.87	4.12	7.11	6.98	5.92	7.18	6.86	6.99
Incremental Operating Margin (%)	25.27	110.39	- -	- -	32.07	14.96	1.68	3.16	406.3	21.17	5.76	35.3	- -	- -	8.7
Pretax Margin (%)	7.36	9.8	8.03	3.43	5.44	7.59	6.65	0.94	2.41	7.95	5.24	5.95	6.66	6.19	6.12
Profit Margin (%)	4.76	6.13	5.1	2.21	3.61	4.97	6.99	0.77	1.86	6.23	4.09	4.41	4.94	4.65	4.68
Net Income to Common Margin (%)	4.76	6.13	5.1	2.21	3.61	4.97	6.99	0.77	1.86	6.23	4.09	4.41	4.94	4.65	4.68
Effective Tax Rate (%)	35.31	37.39	36.47	35.46	33.58	34.55	- -	17.56	22.95	21.62	21.85	25.94	25.79	24.79	23.48
Dvd Payout Ratio (%)	8.07	6.52	8.05	21.62	15.22	14.21	11.7	126.48	52.8	13.11	20.73	29.63	29.07	32.72	30.99
Sustainable Growth Rate (%)	12.48	15.81	13.08	5.44	10.72	17.22	22.75	-0.77	3.37	21.41	12.35	10.95	11.45	9.89	10.24

Credit (USD)

Credit Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Total Debt	1,667	2,990	4,737	7,268	13,762	14,931	16,585	17,581	36,121	36,462	37,194	38,332	37,719	37,416	42,943
ST Debt	417	251	1	19	29	22	1,342	964	1,974	2,354	2,525	2,516	2,531	3,993	5,101
LT Debt	1,250	2,739	4,736	7,249	13,733	14,909	15,243	16,617	34,147	34,108	34,669	35,816	35,188	33,423	37,842
Total Debt/EBITDA	0.31	0.44	0.74	1.62	2.41	1.97	2.25	2.25	5.99	3.78	3.64	4.22	3.83	3.95	4.37
Net Debt/EBITDA	-0.22	-0.28	0.29	0.78	1.79	1.45	1.81	1.95	2.76	1.37	1.26	1.51	1.39	1.59	1.26
Total Debt/EBIT	0.52	0.67	1.24	3.89	4.47	3.27	3.88	3.94	14.94	6.23	5.96	7.8	6.79	7.17	7.86
Net Debt/EBIT	-0.37	-0.43	0.48	1.88	3.32	2.4	3.12	3.42	6.88	2.27	2.07	2.79	2.46	2.89	2.27
EBITDA to Interest Expense	101.9	83.17	40.01	19.06	16.99	14.77	13.2	13.3	8.98	12.17	14.83	13.1	13.22	12.02	10.14
EBITDA-CapEx/Interest Expense	101.9	83.17	40.01	19.06	16.99	14.77	13.2	13.3	8.98	12.17	14.83	13.1	13.22	12.02	10.14
EBIT to Interest Expense	63.85	62.12	23.84	9.12	9.16	8.92	8.34	8.14	4.24	7.53	9.47	7.69	8.45	7.65	6.83
Interest Expense	52	82	160	235	336	512	558	588	672	793	689	694	745	789	970
Common Equity/Total Assets	49.25	51.83	46.2	41.04	29.99	33.1	37.1	32.64	24.88	29.2	29	29.94	31.7	32.04	31.99
Long-Term Debt/Equity (%)	8.49	15.74	31	48.35	99.63	92.76	78.51	93.58	186.65	141.13	139.02	137.29	127.58	119.05	119.58
Long-Term Debt/Capital (%)	7.62	13.43	23.66	32.56	49.85	48.09	42.34	47.02	62.75	56.26	55.8	55.6	53.89	51.04	50.73
Long-Term Debt/Total Assets (%)	4.18	8.16	14.32	19.84	29.88	30.71	29.13	30.54	46.44	41.2	40.32	41.1	40.44	38.14	38.25
Total Debt/Equity (%)	11.32	17.19	31.01	48.48	99.84	92.89	85.42	99.01	197.44	150.87	149.14	146.93	136.75	133.28	135.69
Total Debt/Capital (%)	10.17	14.67	23.67	32.65	49.96	48.16	46.07	49.75	66.38	60.14	59.86	59.5	57.76	57.13	57.57
Total Debt/Total Assets (%)	5.57	8.91	14.32	19.9	29.94	30.75	31.69	32.32	49.12	44.05	43.25	43.99	43.35	42.7	43.4
Net Debt to Equity	-7.99	-11.08	11.97	23.38	74.2	68.2	68.6	85.95	90.94	54.89	51.72	52.6	49.68	53.7	39.19
Net Debt/Capital (%)	-8.68	-12.46	10.69	18.95	42.6	40.55	40.69	46.22	33.59	24.78	23.35	23.84	23.3	25.13	20.24
EBITDA	5,299	6,820	6,402	4,478	5,708	7,561	7,367	7,819	6,032	9,650	10,215	9,088	9,846	9,481	9,832
EBITDA-CapEx	5,299	6,820	6,402	4,478	5,708	7,561	7,367	7,819	6,032	9,650	10,215	9,088	9,846	9,481	9,832
Operating Income (Loss)	3,320	5,094	3,815	2,143	3,077	4,566	4,652	4,786	2,852	5,973	6,523	5,338	6,298	6,032	6,623

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Cash Ratio	0.53	0.86	0.55	0.63	0.44	0.5	0.34	0.26	0.47	0.52	0.48	0.5	0.49	0.36	0.7
Current Ratio	1.69	1.96	1.82	1.74	1.5	1.59	1.39	1.45	1.58	1.51	1.43	1.37	1.36	1.19	1.48
Quick Ratio	1.4	1.73	1.58	1.59	1.35	1.46	1.22	1.27	1.45	1.4	1.31	1.25	1.24	1.09	1.37
CFO/Avg Current Liab	0.94	0.84	0.77	0.95	0.82	0.62	0.53	0.6	0.53	0.84	0.7	0.64	0.62	0.49	0.52
Common Equity/Total Assets	49.25	51.83	46.2	41.04	29.99	33.1	37.1	32.64	24.88	29.2	29	29.94	31.7	32.04	31.99
Long-Term Debt/Equity (%)	8.49	15.74	31	48.35	99.63	92.76	78.51	93.58	186.65	141.13	139.02	137.29	127.58	119.05	119.58
Long-Term Debt/Capital (%)	7.62	13.43	23.66	32.56	49.85	48.09	42.34	47.02	62.75	56.26	55.8	55.6	53.89	51.04	50.73
Long-Term Debt/Total Assets (%)	4.18	8.16	14.32	19.84	29.88	30.71	29.13	30.54	46.44	41.2	40.32	41.1	40.44	38.14	38.25
Total Debt/Equity (%)	11.32	17.19	31.01	48.48	99.84	92.89	85.42	99.01	197.44	150.87	149.14	146.93	136.75	133.28	135.69
Total Debt/Capital (%)	10.17	14.67	23.67	32.65	49.96	48.16	46.07	49.75	66.38	60.14	59.86	59.5	57.76	57.13	57.57
Total Debt/Total Assets (%)	5.57	8.91	14.32	19.9	29.94	30.75	31.69	32.32	49.12	44.05	43.25	43.99	43.35	42.7	43.4
CFO/Total Liabilities	31.86	28.99	23.96	24.91	17.74	15.18	14.2	15.32	9.23	17.29	16.1	14.49	13.99	11.81	13.26
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	3.88	3.95	3.96	3.66	3.04	3.47	3.65	3.18	2.11	2.73	2.59	2.45	2.59	2.51	2.77

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Accounts Receivable Turnover	9.02	9.09	8.68	8.49	7.77	8.12	8.14	7.92	7.2	7.57	7.81	8.18	8.65	8.2	7.88
Days Sales Outstanding	40.48	40.17	42.07	42.99	47	44.93	44.84	46.08	50.67	48.19	46.71	44.64	42.19	44.53	46.32
Inventory Turnover	77.47	74.74	77.88	80.95	80.56	93.07	98.84	101.79	99.33	113.9	119.84	114.41	112.88	113.37	116.6
Days Inventory Outstanding	4.71	4.88	4.69	4.51	4.53	3.92	3.69	3.59	3.67	3.2	3.05	3.19	3.23	3.22	3.13
Accounts Payable Turnover	20.5	19.21	18.61	19.29	15.98	16.51	17.93	18.28	17.75	18.57	18.65	18.01	19.54	20.03	18.5
Accounts Payable Turnover Days	17.81	19	19.61	18.93	22.84	22.11	20.36	19.97	20.57	19.65	19.57	20.26	18.68	18.22	19.73
Cash Conversion Cycle	27.38	26.05	27.15	28.58	28.69	26.75	28.17	29.69	33.78	31.74	30.18	27.57	26.75	29.53	29.72
Inventory to Cash Days	35.77	35.29	37.38	38.48	42.47	41.01	41.14	42.49	47	44.99	43.66	41.45	38.96	41.31	43.19
Inventories	440	457	463	498	496	514	525	553	572	587	637	604	614	602	669
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	440	457	463	498	496	514	525	553	572	587	637	604	614	602	669

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Market Capitalization	22,726	24,560	33,134	39,395	35,273	41,873	53,346	32,402	27,540	67,774	46,992	44,091	49,961	41,799	79,576
- Cash & Cash Equivalents	2,843	4,917	2,908	3,763	3,534	3,969	3,265	2,319	4,881	7,087	6,897	6,856	6,501	5,502	13,311
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1,667	2,990	4,737	7,268	13,762	14,931	16,585	17,581	36,121	36,462	37,194	38,332	37,719	37,416	42,943
Enterprise Value	21,550	22,633	34,963	42,900	45,501	52,835	66,666	47,664	58,780	97,149	77,289	75,567	81,179	73,713	109,208
Total Capital	16,394	20,388	20,014	22,261	27,546	31,004	36,001	35,338	54,416	60,630	62,133	64,420	65,301	65,490	74,590
Total Debt/Capital (%)	10.17	14.67	23.67	32.65	49.96	48.16	46.07	49.75	66.38	60.14	59.86	59.5	57.76	57.13	57.57
Total Debt / EV	0.08	0.13	0.14	0.17	0.3	0.28	0.25	0.37	0.61	0.38	0.48	0.51	0.46	0.51	0.39
EV/Sales	0.5	0.51	0.77	0.9	0.9	0.88	1.02	0.68	0.85	1.16	0.83	0.84	0.93	0.84	1.15
EV/EBITDA	4.07	3.32	5.46	9.58	7.97	6.99	9.05	6.1	9.74	10.07	7.57	8.32	8.24	7.77	11.11
EV/EBIT	6.76	5.1	9.16	22.98	14.79	11.57	15.61	10.67	24.32	16.59	12.38	15.38	14.6	14.13	19.99
EV/Cash Flow to Firm	4.43	4.78	8.01	7.78	7.67	10.03	- -	7.82	10.47	9.03	7.45	8.07	9.16	9.66	11.3
EV/Free Cash Flow to Firm	4.43	4.78	8.01	7.78	7.67	10.03	- -	7.82	10.47	9.03	7.45	8.07	9.16	9.66	11.3
Diluted Market Cap	22,754	24,592	35,987	40,033	37,063	42,145	54,626	32,922	27,592	68,179	48,284	45,039	51,464	42,752	79,244
Diluted Enterprise Value	21,578	22,665	37,816	43,538	47,291	53,107	67,946	48,184	58,832	97,554	78,581	76,515	82,682	74,666	108,876
EV per Share	68.07	71.49	122.49	151.9	171.36	196.95	250.7	182.75	224.39	363.38	297.44	300.84	332.29	309.72	455.03
TTM Sales	42,680	44,287	45,567	47,453	50,365	60,319	65,450	69,693	69,217	83,959	93,512	90,155	87,693	87,926	94,720
TTM EBITDA	5,299	6,820	6,402	4,478	5,708	7,561	7,367	7,819	6,032	9,650	10,215	9,088	9,846	9,481	9,832
TTM Operating Income	3,320	5,094	3,815	2,143	3,077	4,566	4,652	4,786	2,852	5,973	6,523	5,338	6,298	6,032	6,623
TTM Cash Flow to Firm	4,869	4,739	4,366	5,518	5,931	5,265	- -	6,098	5,615	10,757	10,370	9,362	8,865	7,629	9,667
TTM Free Cash Flow to Firm	4,869	4,739	4,366	5,518	5,931	5,265	- -	6,098	5,615	10,757	10,370	9,362	8,865	7,629	9,667

Multiples (USD)

Valuation Multiples API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	05/31/2012	05/31/2013	05/31/2014	05/31/2015	05/31/2016	05/31/2017	05/31/2018	05/31/2019	05/31/2020	05/31/2021	05/31/2022	05/31/2023	05/31/2024	05/31/2025	05/31/2026

Price/Free Cash Flow	4.71	5.25	8.44	7.46	6.49	8.55	11.69	5.87	5.41	6.73	4.91	5.09	6.19	6.08	8.88
EV/EBIT	6.76	5.1	9.16	22.98	14.79	11.57	15.61	10.67	24.32	16.59	12.38	15.38	14.6	14.13	19.99
Enterprise Value	21,550	22,633	34,963	42,900	45,501	52,835	66,666	47,664	58,780	97,149	77,289	75,567	81,179	73,713	109,208
Low Price	51.59	67.48	76.18	111.37	96.4	116.76	156.17	121.55	71.42	102.5	155.27	114.28	172.17	156.46	172.99
EV/Sales	0.5	0.51	0.77	0.9	0.9	0.88	1.02	0.68	0.85	1.16	0.83	0.84	0.93	0.84	1.15
EV/EBITDA	4.07	3.32	5.46	9.58	7.97	6.99	9.05	6.1	9.74	10.07	7.57	8.32	8.24	7.77	11.11
Price/Earnings	11.18	9.04	14.26	37.52	19.38	13.97	11.67	60	21.42	12.99	12.57	11.31	11.85	10.43	17.73
Price/Earnings Average	10.72	8.8	12.36	35.58	18.29	12.93	10.86	81.23	24.22	10.05	13.8	10.47	11.87	12.68	12.55
Price/Earnings High	12.38	10.29	14.33	39.75	21.76	14.53	12.86	103.71	29.28	13.2	17.83	12.91	13.59	15.01	17.82
Price/Earnings Low	8.04	7.87	9.36	29.96	14.06	10.45	9.08	58.71	14.55	5.25	10.8	7.37	9.98	9.29	9.25
Price/Book Value	1.54	1.41	2.17	2.63	2.56	2.61	2.75	1.82	1.51	2.8	1.88	1.69	1.81	1.49	2.51
Price/Book Value Average	1.48	1.37	1.88	2.49	2.41	2.41	2.56	2.47	1.7	2.17	2.07	1.56	1.81	1.81	1.78
Price/Book Value High	1.71	1.61	2.18	2.78	2.87	2.71	3.03	3.15	2.06	2.85	2.67	1.93	2.08	2.14	2.53
Price/Book Value Low	1.11	1.23	1.42	2.1	1.86	1.95	2.14	1.79	1.02	1.13	1.62	1.1	1.52	1.33	1.31
Price/Tangible Book Value	1.84	1.68	2.65	3.59	5.85	4.99	4.46	3.1	2.37	4.03	2.6	2.24	2.36	1.95	3.19
Price/Tangible Book Value Average	1.76	1.63	2.3	3.4	5.52	4.62	4.15	4.19	2.68	3.12	2.85	2.08	2.36	2.37	2.26
Price/Tangible Book Value High	2.04	1.91	2.67	3.8	6.57	5.19	4.92	5.36	3.25	4.09	3.68	2.56	2.71	2.8	3.21
Price/Tangible Book Value Low	1.32	1.46	1.74	2.87	4.25	3.73	3.47	3.03	1.61	1.63	2.23	1.46	1.99	1.73	1.67
Price/Sales	0.53	0.55	0.73	0.83	0.7	0.69	0.82	0.46	0.4	0.81	0.51	0.5	0.59	0.49	0.83
Price/Sales Average	0.51	0.54	0.63	0.79	0.66	0.64	0.76	0.63	0.45	0.63	0.56	0.46	0.59	0.59	0.59
Price/Sales High	0.59	0.63	0.73	0.88	0.79	0.72	0.9	0.8	0.54	0.82	0.73	0.57	0.67	0.7	0.83
Price/Sales Low	0.38	0.48	0.48	0.66	0.51	0.52	0.63	0.45	0.27	0.33	0.44	0.32	0.49	0.43	0.43
Price/Cash Flow	4.7	5.24	7.77	7.34	6.18	8.49	11.41	5.77	5.4	6.7	4.89	5.08	6.18	6.07	8.8
Price/Cash Flow Average	4.5	5.1	6.74	6.96	5.83	7.86	10.62	7.81	6.11	5.19	5.37	4.7	6.18	7.37	6.23
Price/Cash Flow High	5.2	5.96	7.81	7.78	6.94	8.83	12.58	9.98	7.39	6.81	6.94	5.8	7.08	8.73	8.85
Price/Cash Flow Low	3.38	4.56	5.1	5.86	4.48	6.35	8.89	5.65	3.67	2.71	4.2	3.31	5.2	5.4	4.59
Price/Free Cash Flow Average	4.51	5.1	7.32	7.08	6.13	7.91	10.88	7.94	6.12	5.21	5.39	4.71	6.2	7.39	6.28
Price/Free Cash Flow High	5.21	5.97	8.48	7.9	7.29	8.89	12.89	10.14	7.4	6.84	6.97	5.81	7.1	8.74	8.92
Price/Free Cash Flow Low	3.38	4.56	5.54	5.96	4.71	6.39	9.1	5.74	3.68	2.72	4.22	3.31	5.21	5.41	4.63
EV/Sales Average	0.48	0.5	0.67	0.86	0.86	0.82	0.96	0.85	0.9	0.97	0.88	0.8	0.93	0.94	0.91
EV/Sales High	0.56	0.59	0.77	0.95	0.99	0.9	1.1	1.02	1	1.17	1.04	0.91	1.01	1.05	1.16
EV/Sales Low	0.36	0.44	0.52	0.74	0.71	0.7	0.84	0.67	0.72	0.68	0.76	0.67	0.84	0.79	0.75
EV/EBITDA Average	3.89	3.22	4.77	9.13	7.62	6.58	8.55	7.56	10.34	8.48	8.01	7.95	8.25	8.72	8.74
EV/EBITDA High	4.52	3.82	5.49	10.1	8.73	7.21	9.79	9.11	11.42	10.18	9.49	9	8.99	9.71	11.15
EV/EBITDA Low	2.86	2.85	3.68	7.81	6.28	5.59	7.45	6.01	8.28	5.88	6.92	6.62	7.44	7.29	7.24
EV/EBIT Average	6.47	4.95	8.01	21.89	14.14	10.89	14.74	13.24	25.81	13.97	13.11	14.71	14.61	15.86	15.73
EV/EBIT High	7.53	5.87	9.21	24.23	16.19	11.94	16.89	15.96	28.5	16.77	15.52	16.65	15.92	17.65	20.07
EV/EBIT Low	4.76	4.38	6.18	18.72	11.64	9.26	12.84	10.52	20.67	9.69	11.31	12.25	13.18	13.25	13.02
Last Price	71.78	77.58	116.09	139.49	132.84	156.09	200.61	124.24	105.13	253.5	180.84	175.53	204.5	175.63	331.56
High Price	79.45	88.3	116.64	147.77	149.13	162.32	221.17	214.74	143.74	257.6	256.51	200.32	234.55	252.72	333.27
Enterprise Value Average	20,602	21,964	30,560	40,869	43,512	49,719	62,980	59,127	62,383	81,830	81,856	72,278	81,243	82,721	85,951
Enterprise Value High	23,977	26,029	35,121	45,241	49,825	54,504	72,135	71,268	68,893	98,244	96,949	81,793	88,518	92,062	109,617
Enterprise Value Low	15,158	19,436	23,572	34,958	35,824	42,284	54,850	46,963	49,948	56,779	70,643	60,182	73,279	69,151	71,149

Shares Outstanding	317	317	285	282	266	268	266	261	262	267	260	251	244	238	240
Diluted Weighted Avg Shares	317	317	310	287	279	270	272	265	262	269	267	257	252	243	239
Basic Weighted Avg Shares	317	317	285	282	266	268	266	261	262	268	266	256	251	243	237
Revenue per Share	134.81	139.89	159.65	168.02	189.68	224.85	246.12	267.22	264.19	313.28	351.55	352.17	349.37	361.84	399.66
EBITDA per Share	16.74	21.54	22.43	15.86	21.5	28.19	27.7	29.98	23.02	36.01	38.4	35.5	39.23	39.02	41.49
Operating Income per Share	10.49	16.09	13.37	7.59	11.59	17.02	17.49	18.35	10.89	22.29	24.52	20.85	25.09	24.82	27.95
Basic EPS, GAAP	6.42	8.58	8.14	3.72	6.85	11.17	17.19	2.07	4.91	19.52	14.38	15.52	17.25	16.84	18.7
Basic EPS from Cont Ops	6.42	8.58	8.14	3.72	6.85	11.17	17.19	2.07	4.91	19.52	14.38	15.52	17.25	16.84	18.7
Diluted EPS, GAAP	6.41	8.57	7.5	3.66	6.52	11.1	16.79	2.04	4.9	19.45	14.33	15.48	17.21	16.81	18.55
Diluted EPS from Cont Ops	6.41	8.57	7.5	3.66	6.52	11.1	16.79	2.04	4.9	19.45	14.33	15.48	17.21	16.81	18.55
Dividend per Share	0.52	0.56	0.66	0.8	1.04	1.59	2.01	2.62	2.59	2.56	2.98	4.6	5.02	5.51	5.8
Cash Flow per Share	15.27	14.81	14.94	19	21.5	18.38	17.58	21.52	19.45	37.82	36.96	34.56	33.12	28.95	37.66
Free Cash Flow per Basic Share	15.27	14.81	14.94	19	21.5	18.38	17.58	21.52	19.45	37.82	36.96	34.56	33.12	28.95	37.66
Cash & Equivalents per Share	8.98	15.53	10.19	13.32	13.31	14.8	12.28	8.89	18.63	26.51	26.54	27.29	26.61	23.12	55.46
Book Value per Share	46.52	54.96	53.52	53.09	51.91	59.92	73.01	68.08	69.84	90.4	95.98	103.86	112.9	117.96	131.86
Tangible Book Value per Share	38.98	46.25	43.75	38.86	22.71	31.28	44.99	40.09	44.29	62.93	69.63	78.24	86.61	90.21	103.81

FedEx Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)