EXPEDITORS INTERNATIONAL OF WASHINGTON INC

EXPD· FY2025 10-K· Analyzed 1 mo ago
PASS
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
5.3%
FY2015–2025
Net Income
5.9%
FY2015–2025
Free Cash Flow
EPS (Diluted)
9.5%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
34.4%
NI ÷ Equity
Return on Assets
16.6%
NI ÷ Assets
Net Profit Margin
7.3%
NI ÷ Revenue
Debt / Equity
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$13.9B
Per Share (approx.)
$103.59
25% Margin of Safety
$77.69
Conservative entry
50% Margin of Safety
$51.79
Buffett's ideal entry
Growth Rate Used
5.3%
Latest FCF
$796.6M

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$1.4B$430.8M23.4%30.4%$974.4M
2017$1.5B$489.3M24.6%31.7%$1.1B
2018$8.1B$618.2M31.1%7.6%$923.7M
2019$7.9B$590.4M26.9%7.4%$1.2B
2020$9.6B$696.1M26.2%7.3%$1.5B
2021$16.5B$1.4B40.5%8.6%$1.7B
2022$17.1B$1.4B43.6%8.0%$2.0B
2023$9.3B$752.9M31.5%8.1%$1.5B
2024$10.6B$810.1M36.4%7.6%$1.1B
2025$11.1B$810.3M34.4%7.3%$1.3B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

EXPEDITORS INTERNATIONAL OF WASHINGTON INC (EXPD) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The "Toll Bridge" without the Bridge: This is a pure-play intellectual monopoly. They earn a spread on global trade without the crushing CAPEX of owning ships or planes. They sell expertise and organization, not steel.
  • High-Velocity Capital: An ROE consistently above 23% (peaking at 43.6%) tells me the business generates cash far faster than it needs to reinvest. It is a capital-light machine that scales via talent, not debt.
  • The Regulatory Moat: Global customs is a labyrinth of bureaucracy. Once a client is integrated into EXPD's proprietary systems, the "cost of switching" isn't just a fee—it's the risk of their entire supply chain grinding to a halt at a border. That is a formidable psychological and operational anchor.
  • Management Discipline: They have the rare virtue of saying no. By avoiding the "empire-building" urge to acquire low-quality competitors, they've maintained a clean culture and high organic margins.
  • Attractive Range: This becomes a "fat pitch" if we can acquire it at a price that assumes zero growth for a decade. I want to pay for the current cash flow and get the future growth for free.

🐻 The Bear Case (Charlie inverts)

  • The Digital Disintermediation: The "middleman" dies when the platform wins. If a tech giant (Amazon/Flexport) successfully creates a seamless, automated "click-to-ship" global layer, EXPD's human-centric brokerage becomes a legacy cost rather than a value-add.
  • The Great Deglobalization: The business thrives on the complexity of long-haul, cross-border trade. A structural shift toward near-shoring (e.g., US companies moving factories from China to Mexico) reduces the "administrative headache" EXPD solves, shrinking their moat.
  • The Commodity Trap: If the industry shifts from "value-added service" to "lowest price per container," the switching costs evaporate. Once the service is commoditized, the only lever left is price, and that is a race to the bottom.
  • Most Likely Threat: Disintermediation via AI/Automation. Timeframe: 5–10 years. The risk isn't a sudden crash, but a slow "leak" of margins as the "administrative headache" is solved by an algorithm.

💰 Valuation & Margin of Safety

Reacting to the DCF of $103.59 per share.

  • Intrinsic value estimate: $103.59
  • 25% margin of safety entry: $77.69 (Conservative)
  • 50% margin of safety entry: $51.80 (Buffett's ideal)
  • Current Status: Expensive. At current market prices (well above $100), the market has already priced in the moat and steady growth. We are paying for the "perfection" of the model, leaving no room for the "Charlie-style" errors.

Verdict: PASS

The business is a wonderful machine, but the price is not wonderful. We do not buy great companies at fair prices; we buy them at discounted prices. Wait for a systemic panic to bring the price toward $80.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.