{
  "run": {
    "id": "cmnr13loe03oyp658tnvrxf4w",
    "region": "US",
    "assetId": "cmnr13lli03oqp658rfdy7zwq",
    "ticker": "EXPD",
    "snapshotId": "cmnr13lm303otp6580ripwbxp",
    "promptTemplateId": "cmnqt07si0005lm3jzpxuu1ux",
    "createdAt": "2026-04-09T05:20:38.268Z",
    "promptTemplate": {
      "id": "cmnqt07si0005lm3jzpxuu1ux",
      "name": "Oficial 08.apr.2026",
      "version": 1
    },
    "snapshot": {
      "id": "cmnr13lm303otp6580ripwbxp",
      "assetId": "cmnr13lli03oqp658rfdy7zwq",
      "asOf": "2026-04-08T20:00:03.000Z",
      "snapshot": {
        "asOf": "2026-04-08T20:00:03.000Z",
        "quote": {
          "asOf": "2026-04-08T20:00:03.000Z",
          "open": null,
          "price": 146.62,
          "dayLow": 143.705,
          "volume": 867602,
          "dayHigh": 146.955,
          "currency": "USD",
          "prevClose": 144.53,
          "week52Low": 100.47,
          "week52High": 167.19
        },
        "fundamentals": {
          "pe": 16.0442054958184,
          "beta": 0.820888476552263,
          "epsTTM": 8.37,
          "fcfTTM": 835737000,
          "growth": {
            "epsYoy": 0.03826086956521735,
            "revenueYoy": 0.04419539994047459
          },
          "sector": "Arrangement of  Transportation of  Freight & Cargo",
          "margins": {
            "net": 0.0732072762792044,
            "gross": null,
            "operating": 0.09508945200062625
          },
          "website": "https://expeditors.com",
          "industry": "Logistics",
          "pegRatio": 0.157028394214393,
          "ebitdaTTM": 1909353000,
          "forwardPe": 17.0635324015248,
          "marketCap": 15362848688,
          "totalCash": 1314285000,
          "totalDebt": null,
          "debtEquity": null,
          "quickRatio": 1.609495722467166,
          "revenueTTM": 11069009000,
          "companyName": "EXPEDITORS INTERNATIONAL OF WASHINGTON INC",
          "priceToBook": 5.84877301711388,
          "currentRatio": 1.811853201962363,
          "dividendYield": 0.0086185544345265,
          "returnOnAssets": 0.1655888727363977,
          "returnOnEquity": 0.405071390837866,
          "analystOpinions": null,
          "businessSummary": "Expeditors International of Washington, Inc. (commonly referred to as Expeditors) is an American Fortune 500 service-based logistics company with headquarters in Bellevue, Washington. Expeditors generates highly optimized and customized supply chain solutions for clients with unified technology systems integrated through a global network of over 340+ locations in 100+ countries on six continents.",
          "enterpriseValue": null,
          "analystTargetLow": null,
          "analystTargetHigh": null,
          "analystTargetMean": null,
          "fullTimeEmployees": 19588,
          "sharesOutstanding": 133503678,
          "enterpriseToEbitda": null,
          "analystTargetMedian": null,
          "enterpriseToRevenue": null,
          "operatingCashflowTTM": 1006501000,
          "analystRecommendationKey": null
        }
      },
      "createdAt": "2026-04-09T05:20:38.187Z"
    },
    "results": [
      {
        "id": "cmnr13loh03p0p6584vnvx111",
        "runId": "cmnr13loe03oyp658tnvrxf4w",
        "modelId": "anthropic",
        "status": "SUCCESS",
        "rawOutput": "{\"model\":\"ai-equity-research-v1\",\"as_of\":\"2026-04-08T20:00:03.000Z\",\"ticker\":\"EXPD\",\"currency\":\"USD\",\"current_price\":146.62,\"target_price_6m\":150.0,\"target_price_12m\":153.5,\"recommendation\":\"HOLD\",\"confidence\":0.62,\"thesis_bullets\":[\"Asset-light logistics model drives exceptional ROE of 40% with zero debt\",\"Modest revenue and EPS growth (~4% YoY) limits near-term re-rating catalysts\",\"Strong balance sheet with $1.3B cash provides resilience and buyback capacity\",\"Valuation at 16x trailing P/E is near fair value for low-growth logistics\",\"Freight cycle normalization post-pandemic caps margin and volume upside\"],\"key_drivers\":[{\"driver\":\"Global trade volume trends and freight rate environment\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Geopolitical and tariff uncertainty dampening forward visibility\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Asset-light model sustaining high capital returns and cash generation\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Share buybacks supporting EPS amid modest organic growth\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Limited operating leverage as margins revert toward mid-cycle norms\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Competition from digital freight platforms eroding pricing power\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Customer diversification across 100+ countries mitigates concentration risk\",\"impact\":\"LOW\",\"direction\":\"POS\"},{\"driver\":\"Dividend yield of ~0.9% supplements total return modestly\",\"impact\":\"LOW\",\"direction\":\"POS\"}],\"risks\":[\"Global recession or trade war materially reduces freight volumes and revenue\",\"Sustained freight rate deflation compresses operating margins below 8%\",\"Technology disruption from digital brokerages pressures market share\",\"Key customer concentration or loss of major accounts\",\"Regulatory changes in customs brokerage or trade compliance\"],\"assumptions\":{\"revenue_cagr_3y\":0.045,\"ebit_margin_target\":0.10,\"wacc\":0.09,\"terminal_multiple\":16.5},\"scenarios\":{\"bear\":{\"target_price\":115.0,\"prob\":0.2,\"notes\":\"Trade recession drives EPS to ~$7.00; multiple compresses to 14x.\"},\"base\":{\"target_price\":153.5,\"prob\":0.55,\"notes\":\"Modest growth continues; EPS ~$8.80 at ~17.5x forward P/E.\"},\"bull\":{\"target_price\":176.0,\"prob\":0.25,\"notes\":\"Freight recovery boosts EPS to ~$9.80; multiple expands to 18x.\"}},\"method_notes\":\"Earnings-power valuation anchored on TTM EPS of $8.37, applying 5% growth to ~$8.80 at 17-17.5x forward P/E for base case. Asset-light model justifies above-market ROE but low growth caps multiple expansion. Probability-weighted target ($153.5 base) implies ~4.7% 12M return, within HOLD range. No debt simplifies balance sheet analysis. Not investment advice.\"}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:03.000Z",
          "model": "ai-equity-research-v1",
          "risks": [
            "Global recession or trade war materially reduces freight volumes and revenue",
            "Sustained freight rate deflation compresses operating margins below 8%",
            "Technology disruption from digital brokerages pressures market share",
            "Key customer concentration or loss of major accounts",
            "Regulatory changes in customs brokerage or trade compliance"
          ],
          "ticker": "EXPD",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.55,
              "notes": "Modest growth continues; EPS ~$8.80 at ~17.5x forward P/E.",
              "target_price": 153.5
            },
            "bear": {
              "prob": 0.2,
              "notes": "Trade recession drives EPS to ~$7.00; multiple compresses to 14x.",
              "target_price": 115
            },
            "bull": {
              "prob": 0.25,
              "notes": "Freight recovery boosts EPS to ~$9.80; multiple expands to 18x.",
              "target_price": 176
            }
          },
          "confidence": 0.62,
          "assumptions": {
            "wacc": 0.09,
            "revenue_cagr_3y": 0.045,
            "terminal_multiple": 16.5,
            "ebit_margin_target": 0.1
          },
          "key_drivers": [
            {
              "driver": "Global trade volume trends and freight rate environment",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Geopolitical and tariff uncertainty dampening forward visibility",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Asset-light model sustaining high capital returns and cash generation",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Share buybacks supporting EPS amid modest organic growth",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Limited operating leverage as margins revert toward mid-cycle norms",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Competition from digital freight platforms eroding pricing power",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Customer diversification across 100+ countries mitigates concentration risk",
              "impact": "LOW",
              "direction": "POS"
            },
            {
              "driver": "Dividend yield of ~0.9% supplements total return modestly",
              "impact": "LOW",
              "direction": "POS"
            }
          ],
          "method_notes": "Earnings-power valuation anchored on TTM EPS of $8.37, applying 5% growth to ~$8.80 at 17-17.5x forward P/E for base case. Asset-light model justifies above-market ROE but low growth caps multiple expansion. Probability-weighted target ($153.5 base) implies ~4.7% 12M return, within HOLD range. No debt simplifies balance sheet analysis. Not investment advice.",
          "current_price": 146.62,
          "recommendation": "HOLD",
          "thesis_bullets": [
            "Asset-light logistics model drives exceptional ROE of 40% with zero debt",
            "Modest revenue and EPS growth (~4% YoY) limits near-term re-rating catalysts",
            "Strong balance sheet with $1.3B cash provides resilience and buyback capacity",
            "Valuation at 16x trailing P/E is near fair value for low-growth logistics",
            "Freight cycle normalization post-pandemic caps margin and volume upside"
          ],
          "target_price_6m": 150,
          "target_price_12m": 153.5
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "provider": "anthropic",
            "webSearch": {
              "enabled": false,
              "maxToolCalls": 2,
              "disabledReason": null
            },
            "pauseTurns": 0,
            "stopReason": "end_turn"
          },
          "sanityIssues": []
        },
        "latencyMs": 32178,
        "createdAt": "2026-04-09T05:20:38.268Z",
        "usage": {
          "inputTokens": 3569,
          "outputTokens": 1535,
          "costUsd": 0.05622
        }
      },
      {
        "id": "cmnr13loh03p3p658xcsbs34u",
        "runId": "cmnr13loe03oyp658tnvrxf4w",
        "modelId": "deepseek.reasoner",
        "status": "SUCCESS",
        "rawOutput": "{\n  \"model\": \"Equity Research AI Model\",\n  \"as_of\": \"2026-04-08T20:00:03.000Z\",\n  \"ticker\": \"EXPD\",\n  \"currency\": \"USD\",\n  \"current_price\": 146.62,\n  \"target_price_6m\": 147.5,\n  \"target_price_12m\": 145.0,\n  \"recommendation\": \"HOLD\",\n  \"confidence\": 0.6,\n  \"thesis_bullets\": [\n    \"Global logistics network with strong market position.\",\n    \"Moderate revenue growth supported by supply chain demand.\",\n    \"Stable profitability but sensitive to economic cycles.\",\n    \"Valuation appears fair relative to historical multiples.\",\n    \"Balanced risk-reward with limited near-term catalysts.\"\n  ],\n  \"key_drivers\": [\n    { \"driver\": \"Global trade volumes\", \"impact\": \"HIGH\", \"direction\": \"POS\" },\n    { \"driver\": \"Economic growth indicators\", \"impact\": \"HIGH\", \"direction\": \"POS\" },\n    { \"driver\": \"Operational efficiency\", \"impact\": \"MED\", \"direction\": \"POS\" },\n    { \"driver\": \"Competitive intensity\", \"impact\": \"MED\", \"direction\": \"NEG\" },\n    { \"driver\": \"Technology adoption in logistics\", \"impact\": \"MED\", \"direction\": \"POS\" },\n    { \"driver\": \"Fuel price volatility\", \"impact\": \"LOW\", \"direction\": \"NEG\" },\n    { \"driver\": \"Currency exchange rates\", \"impact\": \"LOW\", \"direction\": \"NEG\" },\n    { \"driver\": \"Regulatory environment\", \"impact\": \"MED\", \"direction\": \"NEG\" }\n  ],\n  \"risks\": [\n    \"Economic recession impacting freight demand.\",\n    \"Rising competition from digital logistics firms.\",\n    \"Supply chain disruptions from geopolitical events.\",\n    \"Margin compression due to cost inflation.\",\n    \"Adverse currency movements.\"\n  ],\n  \"assumptions\": {\n    \"revenue_cagr_3y\": 0.045,\n    \"ebit_margin_target\": 0.1,\n    \"wacc\": 0.075,\n    \"terminal_multiple\": 16.0\n  },\n  \"scenarios\": {\n    \"bear\": { \"target_price\": 130.0, \"prob\": 0.2, \"notes\": \"Economic downturn reduces freight volumes.\" },\n    \"base\": { \"target_price\": 145.0, \"prob\": 0.6, \"notes\": \"Moderate growth with stable margins.\" },\n    \"bull\": { \"target_price\": 160.0, \"prob\": 0.2, \"notes\": \"Strong trade recovery and cost efficiencies.\" }\n  },\n  \"method_notes\": \"Valuation using DCF with assumed 4.5% revenue CAGR and 10% EBIT margin; HOLD as expected return is near zero. Not investment advice.\"\n}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:03.000Z",
          "model": "Equity Research AI Model",
          "risks": [
            "Economic recession impacting freight demand.",
            "Rising competition from digital logistics firms.",
            "Supply chain disruptions from geopolitical events.",
            "Margin compression due to cost inflation.",
            "Adverse currency movements."
          ],
          "ticker": "EXPD",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.6,
              "notes": "Moderate growth with stable margins.",
              "target_price": 145
            },
            "bear": {
              "prob": 0.2,
              "notes": "Economic downturn reduces freight volumes.",
              "target_price": 130
            },
            "bull": {
              "prob": 0.2,
              "notes": "Strong trade recovery and cost efficiencies.",
              "target_price": 160
            }
          },
          "confidence": 0.6,
          "assumptions": {
            "wacc": 0.075,
            "revenue_cagr_3y": 0.045,
            "terminal_multiple": 16,
            "ebit_margin_target": 0.1
          },
          "key_drivers": [
            {
              "driver": "Global trade volumes",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Economic growth indicators",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Operational efficiency",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Competitive intensity",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Technology adoption in logistics",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Fuel price volatility",
              "impact": "LOW",
              "direction": "NEG"
            },
            {
              "driver": "Currency exchange rates",
              "impact": "LOW",
              "direction": "NEG"
            },
            {
              "driver": "Regulatory environment",
              "impact": "MED",
              "direction": "NEG"
            }
          ],
          "method_notes": "Valuation using DCF with assumed 4.5% revenue CAGR and 10% EBIT margin; HOLD as expected return is near zero. Not investment advice.",
          "current_price": 146.62,
          "recommendation": "HOLD",
          "thesis_bullets": [
            "Global logistics network with strong market position.",
            "Moderate revenue growth supported by supply chain demand.",
            "Stable profitability but sensitive to economic cycles.",
            "Valuation appears fair relative to historical multiples.",
            "Balanced risk-reward with limited near-term catalysts."
          ],
          "target_price_6m": 147.5,
          "target_price_12m": 145
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "endpoint": "https://api.deepseek.com/v1/chat/completions",
            "provider": "deepseek",
            "webSearch": {
              "enabled": false,
              "supported": false
            },
            "responseFormat": "json_object"
          },
          "sanityIssues": []
        },
        "latencyMs": 336,
        "createdAt": "2026-04-09T05:20:38.268Z",
        "usage": {
          "inputTokens": 2082,
          "outputTokens": 3713,
          "costUsd": 0.002142
        }
      },
      {
        "id": "cmnr13loh03p1p6585tqbc8u3",
        "runId": "cmnr13loe03oyp658tnvrxf4w",
        "modelId": "gemini.3-pro",
        "status": "SUCCESS",
        "rawOutput": "{\n  \"model\": \"EquityResearch-Pro-v1\",\n  \"as_of\": \"2026-04-08T20:00:03.000Z\",\n  \"ticker\": \"EXPD\",\n  \"currency\": \"USD\",\n  \"current_price\": 146.62,\n  \"target_price_6m\": 148.00,\n  \"target_price_12m\": 150.00,\n  \"recommendation\": \"HOLD\",\n  \"confidence\": 0.70,\n  \"thesis_bullets\": [\n    \"Asset-light model generates strong FCF and exceptional 40%+ return on equity.\",\n    \"Zero-debt balance sheet provides significant downside protection in cyclical downturns.\",\n    \"Forward PE of 17x implies expected earnings normalization and limited near-term growth.\",\n    \"Global freight volumes face macro headwinds and post-disruption rate normalization.\",\n    \"Valuation appears full at current levels with limited near-term upside catalysts.\"\n  ],\n  \"key_drivers\": [\n    {\n      \"driver\": \"Ocean container volumes\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Freight rate volatility\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Air freight tonnage\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Global supply chain disruptions\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Operating margin compression\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Share buybacks\",\n      \"impact\": \"LOW\",\n      \"direction\": \"POS\"\n    }\n  ],\n  \"risks\": [\n    \"Steep decline in global trade volumes due to macroeconomic slowdown.\",\n    \"Rapid normalization of air and ocean freight rates squeezing forwarding yields.\",\n    \"Increased competition from digital freight forwarders and integrated carriers.\",\n    \"Geopolitical tensions disrupting key global trade lanes.\"\n  ],\n  \"assumptions\": {\n    \"revenue_cagr_3y\": 0.03,\n    \"ebit_margin_target\": 0.09,\n    \"wacc\": 0.085,\n    \"terminal_multiple\": 16.0\n  },\n  \"scenarios\": {\n    \"bear\": {\n      \"target_price\": 120.00,\n      \"prob\": 0.25,\n      \"notes\": \"Severe global recession contracts trade volumes and compresses forwarding yields.\"\n    },\n    \"base\": {\n      \"target_price\": 150.00,\n      \"prob\": 0.55,\n      \"notes\": \"Modest volume growth offset by normalizing freight rates; margins remain stable.\"\n    },\n    \"bull\": {\n      \"target_price\": 175.00,\n      \"prob\": 0.20,\n      \"notes\": \"Resurgent global trade and sustained supply chain tightness drive yield expansion.\"\n    }\n  },\n  \"method_notes\": \"Valuation based on a blended 16x normalized P/E and DCF (8.5% WACC, 3% terminal growth). The HOLD rating reflects limited upside (+2.3%) to our 12M target of $150, balancing a pristine balance sheet against normalizing freight yields. Not investment advice.\"\n}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:03.000Z",
          "model": "EquityResearch-Pro-v1",
          "risks": [
            "Steep decline in global trade volumes due to macroeconomic slowdown.",
            "Rapid normalization of air and ocean freight rates squeezing forwarding yields.",
            "Increased competition from digital freight forwarders and integrated carriers.",
            "Geopolitical tensions disrupting key global trade lanes."
          ],
          "ticker": "EXPD",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.55,
              "notes": "Modest volume growth offset by normalizing freight rates; margins remain stable.",
              "target_price": 150
            },
            "bear": {
              "prob": 0.25,
              "notes": "Severe global recession contracts trade volumes and compresses forwarding yields.",
              "target_price": 120
            },
            "bull": {
              "prob": 0.2,
              "notes": "Resurgent global trade and sustained supply chain tightness drive yield expansion.",
              "target_price": 175
            }
          },
          "confidence": 0.7,
          "assumptions": {
            "wacc": 0.085,
            "revenue_cagr_3y": 0.03,
            "terminal_multiple": 16,
            "ebit_margin_target": 0.09
          },
          "key_drivers": [
            {
              "driver": "Ocean container volumes",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Freight rate volatility",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Air freight tonnage",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Global supply chain disruptions",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Operating margin compression",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Share buybacks",
              "impact": "LOW",
              "direction": "POS"
            }
          ],
          "method_notes": "Valuation based on a blended 16x normalized P/E and DCF (8.5% WACC, 3% terminal growth). The HOLD rating reflects limited upside (+2.3%) to our 12M target of $150, balancing a pristine balance sheet against normalizing freight yields. Not investment advice.",
          "current_price": 146.62,
          "recommendation": "HOLD",
          "thesis_bullets": [
            "Asset-light model generates strong FCF and exceptional 40%+ return on equity.",
            "Zero-debt balance sheet provides significant downside protection in cyclical downturns.",
            "Forward PE of 17x implies expected earnings normalization and limited near-term growth.",
            "Global freight volumes face macro headwinds and post-disruption rate normalization.",
            "Valuation appears full at current levels with limited near-term upside catalysts."
          ],
          "target_price_6m": 148,
          "target_price_12m": 150
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "model": "gemini-3-pro-preview",
            "provider": "gemini",
            "webSearch": {
              "used": false,
              "allowed": false,
              "enabled": false,
              "requested": false,
              "disabledReason": null
            }
          },
          "sanityIssues": []
        },
        "latencyMs": 23722,
        "createdAt": "2026-04-09T05:20:38.268Z",
        "usage": {
          "inputTokens": 2395,
          "outputTokens": 830,
          "costUsd": 0.01475
        }
      },
      {
        "id": "cmnr13loh03ozp658jzz76m6b",
        "runId": "cmnr13loe03oyp658tnvrxf4w",
        "modelId": "openai.gpt-5.4",
        "status": "SUCCESS",
        "rawOutput": "{\"model\":\"OpenAI o3\",\"as_of\":\"2026-04-08T20:00:03.000Z\",\"ticker\":\"EXPD\",\"currency\":\"USD\",\"current_price\":146.62,\"target_price_6m\":142,\"target_price_12m\":151,\"recommendation\":\"HOLD\",\"confidence\":0.63,\"thesis_bullets\":[\"Asset-light model produces strong cash flow and balance-sheet resilience.\",\"Recent revenue and EPS growth are positive but only low-single-digit.\",\"Margins appear near mid-cycle, limiting obvious rerating upside.\",\"Current valuation around 16x earnings looks close to fair value.\",\"Long-term share gains offset cyclical freight demand and pricing risk.\"],\"key_drivers\":[{\"driver\":\"Global air and ocean volumes\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Freight rate mix\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Competitive pricing pressure\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Customs brokerage share gains\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Operating cost discipline\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Trade policy volatility\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Customer inventory normalization\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Cash deployment and buybacks\",\"impact\":\"LOW\",\"direction\":\"POS\"}],\"risks\":[\"Global trade slowdown\",\"Margin compression from competition\",\"Tariffs or geopolitical disruption\",\"Execution missteps in network scaling\"],\"assumptions\":{\"revenue_cagr_3y\":0.05,\"ebit_margin_target\":0.09,\"wacc\":0.09,\"terminal_multiple\":16.5},\"scenarios\":{\"bear\":{\"target_price\":123,\"prob\":0.25,\"notes\":\"Volumes soften and pricing pressure pushes margins below mid-cycle.\"},\"base\":{\"target_price\":151,\"prob\":0.5,\"notes\":\"Modest shipment growth and stable margins support near-fair-value returns.\"},\"bull\":{\"target_price\":171,\"prob\":0.25,\"notes\":\"Trade demand rebounds and productivity lifts earnings above current expectations.\"}},\"method_notes\":\"12M target uses a normalized earnings multiple cross-checked to FCF yield for an asset-light freight forwarder. Snapshot quote/fundamentals were kept authoritative; no sell-side targets used. not investment advice\"}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:03.000Z",
          "model": "OpenAI o3",
          "risks": [
            "Global trade slowdown",
            "Margin compression from competition",
            "Tariffs or geopolitical disruption",
            "Execution missteps in network scaling"
          ],
          "ticker": "EXPD",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.5,
              "notes": "Modest shipment growth and stable margins support near-fair-value returns.",
              "target_price": 151
            },
            "bear": {
              "prob": 0.25,
              "notes": "Volumes soften and pricing pressure pushes margins below mid-cycle.",
              "target_price": 123
            },
            "bull": {
              "prob": 0.25,
              "notes": "Trade demand rebounds and productivity lifts earnings above current expectations.",
              "target_price": 171
            }
          },
          "confidence": 0.63,
          "assumptions": {
            "wacc": 0.09,
            "revenue_cagr_3y": 0.05,
            "terminal_multiple": 16.5,
            "ebit_margin_target": 0.09
          },
          "key_drivers": [
            {
              "driver": "Global air and ocean volumes",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Freight rate mix",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Competitive pricing pressure",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Customs brokerage share gains",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Operating cost discipline",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Trade policy volatility",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Customer inventory normalization",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Cash deployment and buybacks",
              "impact": "LOW",
              "direction": "POS"
            }
          ],
          "method_notes": "12M target uses a normalized earnings multiple cross-checked to FCF yield for an asset-light freight forwarder. Snapshot quote/fundamentals were kept authoritative; no sell-side targets used. not investment advice",
          "current_price": 146.62,
          "recommendation": "HOLD",
          "thesis_bullets": [
            "Asset-light model produces strong cash flow and balance-sheet resilience.",
            "Recent revenue and EPS growth are positive but only low-single-digit.",
            "Margins appear near mid-cycle, limiting obvious rerating upside.",
            "Current valuation around 16x earnings looks close to fair value.",
            "Long-term share gains offset cyclical freight demand and pricing risk."
          ],
          "target_price_6m": 142,
          "target_price_12m": 151
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "provider": "openai",
            "webSearch": {
              "used": false,
              "enabled": false,
              "sources": [],
              "maxToolCalls": 2
            },
            "responseId": "resp_0c222d1e38e01e350069d758e54354819598a45802e0660fb6",
            "reasoningEffort": "medium",
            "structuredOutputs": {
              "used": true,
              "requested": true,
              "disabledReason": null
            }
          },
          "sanityIssues": []
        },
        "latencyMs": 41424,
        "createdAt": "2026-04-09T05:20:38.268Z",
        "usage": {
          "inputTokens": 2351,
          "outputTokens": 2300,
          "costUsd": 0.036314
        }
      },
      {
        "id": "cmnr13loh03p2p658sgh6eag1",
        "runId": "cmnr13loe03oyp658tnvrxf4w",
        "modelId": "xai.grok-4.20-reasoning",
        "status": "SUCCESS",
        "rawOutput": "{\n  \"model\": \"AI Equity Research Model\",\n  \"as_of\": \"2026-04-08T20:00:03.000Z\",\n  \"ticker\": \"EXPD\",\n  \"currency\": \"USD\",\n  \"current_price\": 146.62,\n  \"target_price_6m\": 157,\n  \"target_price_12m\": 170,\n  \"recommendation\": \"BUY\",\n  \"confidence\": 0.62,\n  \"thesis_bullets\": [\n    \"Asset-light model drives high ROE and cash flow\",\n    \"Global network creates durable competitive advantage\",\n    \"Stable margins maintained in volatile freight markets\",\n    \"Modest revenue growth reflects soft trade demand\",\n    \"Valuation attractive versus historical averages\"\n  ],\n  \"key_drivers\": [\n    {\n      \"driver\": \"Global trade volumes\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Operational efficiency\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Market share expansion\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Technology investments\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Geopolitical tensions\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Competitive pricing pressure\",\n      \"impact\": \"MED\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Regional economic slowdown\",\n      \"impact\": \"MED\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Currency fluctuations\",\n      \"impact\": \"LOW\",\n      \"direction\": \"NEG\"\n    }\n  ],\n  \"risks\": [\n    \"Decline in global trade volumes\",\n    \"Margin erosion from competition\",\n    \"Geopolitical trade disruptions\",\n    \"Adverse currency movements\",\n    \"Regulatory changes in logistics\"\n  ],\n  \"assumptions\": {\n    \"revenue_cagr_3y\": 0.06,\n    \"ebit_margin_target\": 0.105,\n    \"wacc\": 0.085,\n    \"terminal_multiple\": 18\n  },\n  \"scenarios\": {\n    \"bear\": {\n      \"target_price\": 130,\n      \"prob\": 0.25,\n      \"notes\": \"Prolonged weak trade demand pressures margins.\"\n    },\n    \"base\": {\n      \"target_price\": 170,\n      \"prob\": 0.5,\n      \"notes\": \"Steady single-digit growth with stable margins.\"\n    },\n    \"bull\": {\n      \"target_price\": 200,\n      \"prob\": 0.25,\n      \"notes\": \"Accelerated volumes and efficiency gains.\"\n    }\n  },\n  \"method_notes\": \"DCF valuation using revenue CAGR, EBIT margin, WACC and terminal multiple assumptions. 16% 12M upside supports BUY per rubric. not investment advice.\"\n}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:03.000Z",
          "model": "AI Equity Research Model",
          "risks": [
            "Decline in global trade volumes",
            "Margin erosion from competition",
            "Geopolitical trade disruptions",
            "Adverse currency movements",
            "Regulatory changes in logistics"
          ],
          "ticker": "EXPD",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.5,
              "notes": "Steady single-digit growth with stable margins.",
              "target_price": 170
            },
            "bear": {
              "prob": 0.25,
              "notes": "Prolonged weak trade demand pressures margins.",
              "target_price": 130
            },
            "bull": {
              "prob": 0.25,
              "notes": "Accelerated volumes and efficiency gains.",
              "target_price": 200
            }
          },
          "confidence": 0.62,
          "assumptions": {
            "wacc": 0.085,
            "revenue_cagr_3y": 0.06,
            "terminal_multiple": 18,
            "ebit_margin_target": 0.105
          },
          "key_drivers": [
            {
              "driver": "Global trade volumes",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Operational efficiency",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Market share expansion",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Technology investments",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Geopolitical tensions",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Competitive pricing pressure",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Regional economic slowdown",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Currency fluctuations",
              "impact": "LOW",
              "direction": "NEG"
            }
          ],
          "method_notes": "DCF valuation using revenue CAGR, EBIT margin, WACC and terminal multiple assumptions. 16% 12M upside supports BUY per rubric. not investment advice.",
          "current_price": 146.62,
          "recommendation": "BUY",
          "thesis_bullets": [
            "Asset-light model drives high ROE and cash flow",
            "Global network creates durable competitive advantage",
            "Stable margins maintained in volatile freight markets",
            "Modest revenue growth reflects soft trade demand",
            "Valuation attractive versus historical averages"
          ],
          "target_price_6m": 157,
          "target_price_12m": 170
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "provider": "xai",
            "webSearch": {
              "used": false,
              "enabled": false,
              "sources": [],
              "maxToolCalls": 2
            },
            "responseId": "55c7088b-0878-93e9-933e-7c5e651585c3",
            "usedFallbackChatCompletions": false
          },
          "sanityIssues": []
        },
        "latencyMs": 19584,
        "createdAt": "2026-04-09T05:20:38.268Z",
        "usage": {
          "inputTokens": 2687,
          "outputTokens": 3546,
          "costUsd": 0.061251
        }
      }
    ]
  }
}