{ "run": { "id": "cmnr13nhb03scp658p9iiqo3g", "region": "US", "assetId": "cmnr13ngs03s6p658takwxup8", "ticker": "FDX", "snapshotId": "cmnr13nh103sap6583ls87z6r", "promptTemplateId": "cmnqt07si0005lm3jzpxuu1ux", "createdAt": "2026-04-09T05:20:40.604Z", "promptTemplate": { "id": "cmnqt07si0005lm3jzpxuu1ux", "name": "Oficial 08.apr.2026", "version": 1 }, "snapshot": { "id": "cmnr13nh103sap6583ls87z6r", "assetId": "cmnr13ngs03s6p658takwxup8", "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": 373.43, "dayLow": 364, "volume": 1874401, "dayHigh": 373.46, "currency": "USD", "prevClose": 357, "week52Low": 194.3, "week52High": 392.86 }, "fundamentals": { "pe": 12.8596698113208, "beta": 0.987340825364218, "epsTTM": 16.96, "fcfTTM": 2621000000, "growth": { "epsYoy": -0.02584721424468692, "revenueYoy": -0.7270431954143257 }, "sector": "Air Courier Services", "margins": { "net": 0.044, "gross": null, "operating": 0.05616666666666666 }, "website": "https://www.fedex.com/", "industry": "E-commerce", "pegRatio": -4.97526336477988, "ebitdaTTM": 10430000000, "forwardPe": 11.7384284176534, "marketCap": 66800000000, "totalCash": 8008000000, "totalDebt": 25253000000, "debtEquity": 0.759670869843984, "quickRatio": 1.146237056747845, "revenueTTM": 24000000000, "companyName": "FEDEX CORP", "priceToBook": 0.727845629777335, "currentRatio": 1.473766414068375, "dividendYield": 0.0254746290578192, "returnOnAssets": 0.01114711874426018, "returnOnEquity": 0.145757640521479, "analystOpinions": null, "businessSummary": "FedEx Corporation, originally known as Federal Express Corporation, is an American multinational conglomerate holding company specializing in transportation, e-commerce, and business services. The company is headquartered in Memphis, Tennessee. The name \"FedEx\" is a syllabic abbreviation of its original air division, Federal Express, which operated under this name from 1973 until 1994.", "enterpriseValue": 68387100000, "analystTargetLow": null, "analystTargetHigh": null, "analystTargetMean": null, "fullTimeEmployees": 440000, "sharesOutstanding": 238606756, "enterpriseToEbitda": 6.556768935762224, "analystTargetMedian": null, "enterpriseToRevenue": 2.8494625, "operatingCashflowTTM": 5660000000, "analystRecommendationKey": null } }, "createdAt": "2026-04-09T05:20:40.597Z" }, "results": [ { "id": "cmnr13nhe03sep658xal4kkc5", "runId": "cmnr13nhb03scp658p9iiqo3g", "modelId": "anthropic", "status": "SUCCESS", "rawOutput": "{\"model\":\"ai-equity-research-v1\",\"as_of\":\"2026-04-08T20:00:03.000Z\",\"ticker\":\"FDX\",\"currency\":\"USD\",\"current_price\":373.43,\"target_price_6m\":385,\"target_price_12m\":395,\"recommendation\":\"HOLD\",\"confidence\":0.55,\"thesis_bullets\":[\"Post-Freight spinoff FedEx trades at low 6.6x EV/EBITDA multiple\",\"DRIVE transformation targeting meaningful margin expansion over 2-3 years\",\"Revenue contraction reflects structural change from Freight separation, not organic weakness\",\"Price-to-book of 0.73x suggests embedded value but capital intensity limits upside\",\"Macro uncertainty and volume softness cap near-term earnings recovery potential\"],\"key_drivers\":[{\"driver\":\"DRIVE cost transformation program execution\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Freight spinoff unlocking focused capital allocation\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"E-commerce parcel volume trends\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Macro/trade policy uncertainty weighing on shipping demand\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Operating margin expansion from network consolidation\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"EPS YoY decline of ~2.6% showing earnings pressure\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Share buyback program supporting per-share metrics\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Elevated debt load ($25.3B) limiting financial flexibility\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Competitive pressure from UPS and Amazon Logistics\",\"impact\":\"MED\",\"direction\":\"NEG\"}],\"risks\":[\"Global recession materially reduces shipping volumes and pricing power\",\"DRIVE margin targets delayed or diluted by inflationary cost pressures\",\"Amazon in-sourcing accelerates, eroding FedEx parcel market share\",\"Leverage ratio limits buyback/dividend capacity if earnings miss\",\"Freight spinoff creates dissynergies or stranded overhead costs\"],\"assumptions\":{\"revenue_cagr_3y\":0.035,\"ebit_margin_target\":0.085,\"wacc\":0.09,\"terminal_multiple\":8.5},\"scenarios\":{\"bear\":{\"target_price\":310,\"prob\":0.25,\"notes\":\"Macro downturn stalls DRIVE savings; margins stay near 5.6%, volumes decline.\"},\"base\":{\"target_price\":395,\"prob\":0.50,\"notes\":\"Moderate DRIVE benefits lift margins toward 7-8%; stable volume growth.\"},\"bull\":{\"target_price\":460,\"prob\":0.25,\"notes\":\"Full DRIVE execution, margin expansion to 9%+, strong e-commerce rebound.\"}},\"method_notes\":\"Blended valuation: forward P/E (~11.7x) on normalized EPS trajectory and EV/EBITDA (6.6x current, targeting 7.5-8.5x). Post-Freight spinoff financials create TTM distortions in revenue/margin (noted YoY -73% revenue likely reflects entity change). 12M base return ~5.8% aligns with HOLD under rubric given mixed macro signals and execution uncertainty. Scenario-weighted EV ~$393. Disclaimer: not investment advice.\"}", "parsedJson": { "as_of": "2026-04-08T20:00:03.000Z", "model": "ai-equity-research-v1", "risks": [ "Global recession materially reduces shipping volumes and pricing power", "DRIVE margin targets delayed or diluted by inflationary cost pressures", "Amazon in-sourcing accelerates, eroding FedEx parcel market share", "Leverage ratio limits buyback/dividend capacity if earnings miss", "Freight spinoff creates dissynergies or stranded overhead costs" ], "ticker": "FDX", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Moderate DRIVE benefits lift margins toward 7-8%; stable volume growth.", "target_price": 395 }, "bear": { "prob": 0.25, "notes": "Macro downturn stalls DRIVE savings; margins stay near 5.6%, volumes decline.", "target_price": 310 }, "bull": { "prob": 0.25, "notes": "Full DRIVE execution, margin expansion to 9%+, strong e-commerce rebound.", "target_price": 460 } }, "confidence": 0.55, "assumptions": { "wacc": 0.09, "revenue_cagr_3y": 0.035, "terminal_multiple": 8.5, "ebit_margin_target": 0.085 }, "key_drivers": [ { "driver": "DRIVE cost transformation program execution", "impact": "HIGH", "direction": "POS" }, { "driver": "Freight spinoff unlocking focused capital allocation", "impact": "HIGH", "direction": "POS" }, { "driver": "E-commerce parcel volume trends", "impact": "HIGH", "direction": "POS" }, { "driver": "Macro/trade policy uncertainty weighing on shipping demand", "impact": "HIGH", "direction": "NEG" }, { "driver": "Operating margin expansion from network consolidation", "impact": "MED", "direction": "POS" }, { "driver": "EPS YoY decline of ~2.6% showing earnings pressure", "impact": "MED", "direction": "NEG" }, { "driver": "Share buyback program supporting per-share metrics", "impact": "MED", "direction": "POS" }, { "driver": "Elevated debt load ($25.3B) limiting financial flexibility", "impact": "MED", "direction": "NEG" }, { "driver": "Competitive pressure from UPS and Amazon Logistics", "impact": "MED", "direction": "NEG" } ], "method_notes": "Blended valuation: forward P/E (~11.7x) on normalized EPS trajectory and EV/EBITDA (6.6x current, targeting 7.5-8.5x). Post-Freight spinoff financials create TTM distortions in revenue/margin (noted YoY -73% revenue likely reflects entity change). 12M base return ~5.8% aligns with HOLD under rubric given mixed macro signals and execution uncertainty. Scenario-weighted EV ~$393. Disclaimer: not investment advice.", "current_price": 373.43, "recommendation": "HOLD", "thesis_bullets": [ "Post-Freight spinoff FedEx trades at low 6.6x EV/EBITDA multiple", "DRIVE transformation targeting meaningful margin expansion over 2-3 years", "Revenue contraction reflects structural change from Freight separation, not organic weakness", "Price-to-book of 0.73x suggests embedded value but capital intensity limits upside", "Macro uncertainty and volume softness cap near-term earnings recovery potential" ], "target_price_6m": 385, "target_price_12m": 395 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "anthropic", "webSearch": { "enabled": false, "maxToolCalls": 2, "disabledReason": null }, "pauseTurns": 0, "stopReason": "end_turn" }, "sanityIssues": [] }, "latencyMs": 54834, "createdAt": "2026-04-09T05:20:40.604Z", "usage": { "inputTokens": 3584, "outputTokens": 2146, "costUsd": 0.07157 } }, { "id": "cmnr13nhe03shp658d5c6d4bl", "runId": "cmnr13nhb03scp658p9iiqo3g", "modelId": "deepseek.reasoner", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"Custom_Equity_Analysis_v1\",\n \"as_of\": \"2026-04-08T20:00:03.000Z\",\n \"ticker\": \"FDX\",\n \"currency\": \"USD\",\n \"current_price\": 373.43,\n \"target_price_6m\": 320,\n \"target_price_12m\": 250,\n \"recommendation\": \"SELL\",\n \"confidence\": 0.65,\n \"thesis_bullets\": [\"Revenue decline poses near-term challenges.\", \"Cost efficiency programs could boost margins.\", \"E-commerce growth offers long-term opportunity.\", \"High debt increases financial risk.\", \"Current valuation exceeds earnings growth prospects.\"],\n \"key_drivers\": [\n {\"driver\": \"E-commerce demand\", \"impact\": \"HIGH\", \"direction\": \"POS\"},\n {\"driver\": \"Competitive pressure\", \"impact\": \"HIGH\", \"direction\": \"NEG\"},\n {\"driver\": \"Fuel price volatility\", \"impact\": \"MED\", \"direction\": \"NEG\"},\n {\"driver\": \"Technological investments\", \"impact\": \"MED\", \"direction\": \"POS\"},\n {\"driver\": \"Global economic conditions\", \"impact\": \"HIGH\", \"direction\": \"NEG\"},\n {\"driver\": \"Debt management\", \"impact\": \"MED\", \"direction\": \"NEG\"},\n {\"driver\": \"Regulatory environment\", \"impact\": \"LOW\", \"direction\": \"NEG\"}\n ],\n \"risks\": [\"Economic recession\", \"Rising interest rates\", \"Increased competition\", \"Operational disruptions\"],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.05,\n \"ebit_margin_target\": 0.065,\n \"wacc\": 0.08,\n \"terminal_multiple\": 8\n },\n \"scenarios\": {\n \"bear\": {\"target_price\": 200, \"prob\": 0.3, \"notes\": \"Severe revenue decline and margin compression.\"},\n \"base\": {\"target_price\": 250, \"prob\": 0.5, \"notes\": \"Modest growth with gradual margin improvement.\"},\n \"bull\": {\"target_price\": 300, \"prob\": 0.2, \"notes\": \"Strong e-commerce growth and cost savings.\"}\n },\n \"method_notes\": \"DCF valuation with growth and margin assumptions. SELL due to high price vs. earnings growth. Not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:03.000Z", "model": "Custom_Equity_Analysis_v1", "risks": [ "Economic recession", "Rising interest rates", "Increased competition", "Operational disruptions" ], "ticker": "FDX", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Modest growth with gradual margin improvement.", "target_price": 250 }, "bear": { "prob": 0.3, "notes": "Severe revenue decline and margin compression.", "target_price": 200 }, "bull": { "prob": 0.2, "notes": "Strong e-commerce growth and cost savings.", "target_price": 300 } }, "confidence": 0.65, "assumptions": { "wacc": 0.08, "revenue_cagr_3y": 0.05, "terminal_multiple": 8, "ebit_margin_target": 0.065 }, "key_drivers": [ { "driver": "E-commerce demand", "impact": "HIGH", "direction": "POS" }, { "driver": "Competitive pressure", "impact": "HIGH", "direction": "NEG" }, { "driver": "Fuel price volatility", "impact": "MED", "direction": "NEG" }, { "driver": "Technological investments", "impact": "MED", "direction": "POS" }, { "driver": "Global economic conditions", "impact": "HIGH", "direction": "NEG" }, { "driver": "Debt management", "impact": "MED", "direction": "NEG" }, { "driver": "Regulatory environment", "impact": "LOW", "direction": "NEG" } ], "method_notes": "DCF valuation with growth and margin assumptions. SELL due to high price vs. earnings growth. Not investment advice.", "current_price": 373.43, "recommendation": "SELL", "thesis_bullets": [ "Revenue decline poses near-term challenges.", "Cost efficiency programs could boost margins.", "E-commerce growth offers long-term opportunity.", "High debt increases financial risk.", "Current valuation exceeds earnings growth prospects." ], "target_price_6m": 320, "target_price_12m": 250 }, "errorsJson": { "attempts": [], "providerMeta": { "endpoint": "https://api.deepseek.com/v1/chat/completions", "provider": "deepseek", "webSearch": { "enabled": false, "supported": false }, "responseFormat": "json_object" }, "sanityIssues": [] }, "latencyMs": 430, "createdAt": "2026-04-09T05:20:40.604Z", "usage": { "inputTokens": 2092, "outputTokens": 4523, "costUsd": 0.002485 } }, { "id": "cmnr13nhe03sfp658ehmhypsh", "runId": "cmnr13nhb03scp658p9iiqo3g", "modelId": "gemini.3-pro", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"FDX Equity Valuation Model v1.2\",\n \"as_of\": \"2026-04-08T20:00:03.000Z\",\n \"ticker\": \"FDX\",\n \"currency\": \"USD\",\n \"current_price\": 373.43,\n \"target_price_6m\": 388.00,\n \"target_price_12m\": 402.00,\n \"recommendation\": \"BUY\",\n \"confidence\": 0.62,\n \"thesis_bullets\": [\n \"DRIVE initiative targets $4 billion in structural cost savings by fiscal 2025.\",\n \"One FedEx consolidation improves asset utilization across Express and Ground networks.\",\n \"Valuation remains attractive at 11.7x forward P/E despite recent price appreciation.\",\n \"Aggressive share repurchases provide a floor for EPS growth amid macro volatility.\",\n \"B2B volume recovery is expected to offset normalization in e-commerce delivery demand.\"\n ],\n \"key_drivers\": [\n {\n \"driver\": \"DRIVE cost savings execution\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Global industrial production\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Fuel price volatility\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"E-commerce shipping volume\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Labor contract negotiations\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Network integration efficiency\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n }\n ],\n \"risks\": [\n \"Macroeconomic slowdown impacting global trade and shipping volumes.\",\n \"Execution risk during the complex merger of Express and Ground units.\",\n \"Increased competitive pressure from Amazon's expanding logistics network.\",\n \"Sustained high interest rates impacting capital expenditure and debt servicing.\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.02,\n \"ebit_margin_target\": 0.08,\n \"wacc\": 0.085,\n \"terminal_multiple\": 12.5\n },\n \"scenarios\": {\n \"bear\": {\n \"target_price\": 300.00,\n \"prob\": 0.25,\n \"notes\": \"Recession leads to volume collapse and failed cost-saving execution.\"\n },\n \"base\": {\n \"target_price\": 402.00,\n \"prob\": 0.50,\n \"notes\": \"Successful DRIVE implementation and moderate volume recovery.\"\n },\n \"bull\": {\n \"target_price\": 485.00,\n \"prob\": 0.25,\n \"notes\": \"Accelerated margin expansion and robust global trade rebound.\"\n }\n },\n \"method_notes\": \"Valuation based on 12x forward P/E multiple. Recommendation reflects ~7.6% upside. Snapshot revenue and margin data show internal inconsistencies; prioritized EPS TTM and Forward PE for valuation. Not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:03.000Z", "model": "FDX Equity Valuation Model v1.2", "risks": [ "Macroeconomic slowdown impacting global trade and shipping volumes.", "Execution risk during the complex merger of Express and Ground units.", "Increased competitive pressure from Amazon's expanding logistics network.", "Sustained high interest rates impacting capital expenditure and debt servicing." ], "ticker": "FDX", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Successful DRIVE implementation and moderate volume recovery.", "target_price": 402 }, "bear": { "prob": 0.25, "notes": "Recession leads to volume collapse and failed cost-saving execution.", "target_price": 300 }, "bull": { "prob": 0.25, "notes": "Accelerated margin expansion and robust global trade rebound.", "target_price": 485 } }, "confidence": 0.62, "assumptions": { "wacc": 0.085, "revenue_cagr_3y": 0.02, "terminal_multiple": 12.5, "ebit_margin_target": 0.08 }, "key_drivers": [ { "driver": "DRIVE cost savings execution", "impact": "HIGH", "direction": "POS" }, { "driver": "Global industrial production", "impact": "MED", "direction": "POS" }, { "driver": "Fuel price volatility", "impact": "MED", "direction": "NEG" }, { "driver": "E-commerce shipping volume", "impact": "HIGH", "direction": "POS" }, { "driver": "Labor contract negotiations", "impact": "MED", "direction": "NEG" }, { "driver": "Network integration efficiency", "impact": "HIGH", "direction": "POS" } ], "method_notes": "Valuation based on 12x forward P/E multiple. Recommendation reflects ~7.6% upside. Snapshot revenue and margin data show internal inconsistencies; prioritized EPS TTM and Forward PE for valuation. Not investment advice.", "current_price": 373.43, "recommendation": "BUY", "thesis_bullets": [ "DRIVE initiative targets $4 billion in structural cost savings by fiscal 2025.", "One FedEx consolidation improves asset utilization across Express and Ground networks.", "Valuation remains attractive at 11.7x forward P/E despite recent price appreciation.", "Aggressive share repurchases provide a floor for EPS growth amid macro volatility.", "B2B volume recovery is expected to offset normalization in e-commerce delivery demand." ], "target_price_6m": 388, "target_price_12m": 402 }, "errorsJson": { "attempts": [], "providerMeta": { "model": "gemini-3-flash-preview", "provider": "gemini", "webSearch": { "used": false, "allowed": false, "enabled": false, "requested": false, "disabledReason": null } }, "sanityIssues": [] }, "latencyMs": 16639, "createdAt": "2026-04-09T05:20:40.604Z", "usage": { "inputTokens": 2436, "outputTokens": 812, "costUsd": 0.014616 } }, { "id": "cmnr13nhe03sdp6582z865fnc", "runId": "cmnr13nhb03scp658p9iiqo3g", "modelId": "openai.gpt-5.4", "status": "SUCCESS", "rawOutput": "{\"model\":\"AI Model Recommendation\",\"as_of\":\"2026-04-08T20:00:03.000Z\",\"ticker\":\"FDX\",\"currency\":\"USD\",\"current_price\":373.43,\"target_price_6m\":392,\"target_price_12m\":410,\"recommendation\":\"BUY\",\"confidence\":0.62,\"thesis_bullets\":[\"Cost actions support margin recovery despite uneven shipment demand.\",\"Valuation remains reasonable versus cash generation and forward earnings.\",\"Network optimization and mix shift can lift Express profitability.\",\"Balance sheet is manageable, with ample liquidity and shareholder returns.\",\"Macro softness and pricing pressure cap upside and raise volatility.\"],\"key_drivers\":[{\"driver\":\"DRIVE cost savings execution\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Express margin recovery\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Parcel demand normalization\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Pricing discipline\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Freight industrial exposure\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Fuel and labor inflation\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Share repurchases\",\"impact\":\"LOW\",\"direction\":\"POS\"},{\"driver\":\"Capital intensity reduction\",\"impact\":\"MED\",\"direction\":\"POS\"}],\"risks\":[\"US and global shipping recession\",\"Execution miss on network consolidation\",\"Labor, fuel, or wage inflation\",\"Competitive pricing from UPS/Amazon\",\"Snapshot revenue and growth fields may be distorted\"],\"assumptions\":{\"revenue_cagr_3y\":0.04,\"ebit_margin_target\":0.075,\"wacc\":0.09,\"terminal_multiple\":7.5},\"scenarios\":{\"bear\":{\"target_price\":315,\"prob\":0.25,\"notes\":\"Demand weakens and savings are offset by pricing and cost pressure.\"},\"base\":{\"target_price\":410,\"prob\":0.5,\"notes\":\"Moderate volume recovery and margin gains drive mid-single-digit EPS growth.\"},\"bull\":{\"target_price\":470,\"prob\":0.25,\"notes\":\"Stronger parcel demand and better Express productivity expand margins faster.\"}},\"method_notes\":\"Blended valuation using snapshot forward P/E, EV/EBITDA, FCF, and margin recovery assumptions; quote fields kept exactly from snapshot. Snapshot revenue/growth data appear inconsistent, so weighting favored valuation and cash-flow metrics. Recommendation reflects ~9.8% 12M upside. not investment advice\"}", "parsedJson": { "as_of": "2026-04-08T20:00:03.000Z", "model": "AI Model Recommendation", "risks": [ "US and global shipping recession", "Execution miss on network consolidation", "Labor, fuel, or wage inflation", "Competitive pricing from UPS/Amazon", "Snapshot revenue and growth fields may be distorted" ], "ticker": "FDX", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Moderate volume recovery and margin gains drive mid-single-digit EPS growth.", "target_price": 410 }, "bear": { "prob": 0.25, "notes": "Demand weakens and savings are offset by pricing and cost pressure.", "target_price": 315 }, "bull": { "prob": 0.25, "notes": "Stronger parcel demand and better Express productivity expand margins faster.", "target_price": 470 } }, "confidence": 0.62, "assumptions": { "wacc": 0.09, "revenue_cagr_3y": 0.04, "terminal_multiple": 7.5, "ebit_margin_target": 0.075 }, "key_drivers": [ { "driver": "DRIVE cost savings execution", "impact": "HIGH", "direction": "POS" }, { "driver": "Express margin recovery", "impact": "HIGH", "direction": "POS" }, { "driver": "Parcel demand normalization", "impact": "HIGH", "direction": "POS" }, { "driver": "Pricing discipline", "impact": "MED", "direction": "POS" }, { "driver": "Freight industrial exposure", "impact": "MED", "direction": "NEG" }, { "driver": "Fuel and labor inflation", "impact": "MED", "direction": "NEG" }, { "driver": "Share repurchases", "impact": "LOW", "direction": "POS" }, { "driver": "Capital intensity reduction", "impact": "MED", "direction": "POS" } ], "method_notes": "Blended valuation using snapshot forward P/E, EV/EBITDA, FCF, and margin recovery assumptions; quote fields kept exactly from snapshot. Snapshot revenue/growth data appear inconsistent, so weighting favored valuation and cash-flow metrics. Recommendation reflects ~9.8% 12M upside. not investment advice", "current_price": 373.43, "recommendation": "BUY", "thesis_bullets": [ "Cost actions support margin recovery despite uneven shipment demand.", "Valuation remains reasonable versus cash generation and forward earnings.", "Network optimization and mix shift can lift Express profitability.", "Balance sheet is manageable, with ample liquidity and shareholder returns.", "Macro softness and pricing pressure cap upside and raise volatility." ], "target_price_6m": 392, "target_price_12m": 410 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "openai", "webSearch": { "used": false, "enabled": false, "sources": [], "maxToolCalls": 2 }, "responseId": "resp_02c59aaef7a373800069d7591155b08195b8e0cbfa92a1b2cf", "reasoningEffort": "medium", "structuredOutputs": { "used": true, "requested": true, "disabledReason": null } }, "sanityIssues": [] }, "latencyMs": 19537, "createdAt": "2026-04-09T05:20:40.604Z", "usage": { "inputTokens": 2363, "outputTokens": 1018, "costUsd": 0.018387 } }, { "id": "cmnr13nhe03sgp658r5gnngfq", "runId": "cmnr13nhb03scp658p9iiqo3g", "modelId": "xai.grok-4.20-reasoning", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"DCF Scenario Analysis Model\",\n \"as_of\": \"2026-04-08T20:00:03.000Z\",\n \"ticker\": \"FDX\",\n \"currency\": \"USD\",\n \"current_price\": 373.43,\n \"target_price_6m\": 390,\n \"target_price_12m\": 415,\n \"recommendation\": \"BUY\",\n \"confidence\": 0.62,\n \"thesis_bullets\": [\n \"Cost optimization driving EBIT margin expansion to 7%\",\n \"E-commerce recovery to support low single-digit revenue CAGR\",\n \"Forward P/E of 11.7x appears attractive vs history\",\n \"Strong FCF funds dividends and deleveraging efforts\",\n \"Balanced by cyclical risks in global shipping demand\"\n ],\n \"key_drivers\": [\n {\n \"driver\": \"Operational efficiency gains\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"E-commerce volume trends\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Global economic growth\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Fuel and labor cost inflation\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Competitive intensity\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Supply chain normalization\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Debt reduction progress\",\n \"impact\": \"LOW\",\n \"direction\": \"POS\"\n }\n ],\n \"risks\": [\n \"Significant decline in shipping volumes due to recession\",\n \"Increased competition eroding market share and pricing\",\n \"Rising interest rates impacting debt-heavy balance sheet\",\n \"Labor disputes increasing operating costs\",\n \"Geopolitical tensions disrupting trade routes\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.04,\n \"ebit_margin_target\": 0.07,\n \"wacc\": 0.085,\n \"terminal_multiple\": 13\n },\n \"scenarios\": {\n \"bear\": {\n \"target_price\": 290,\n \"prob\": 0.25,\n \"notes\": \"Deep recession causes sustained volume and margin pressure.\"\n },\n \"base\": {\n \"target_price\": 415,\n \"prob\": 0.55,\n \"notes\": \"Gradual recovery with efficiency gains materializing.\"\n },\n \"bull\": {\n \"target_price\": 510,\n \"prob\": 0.2,\n \"notes\": \"Strong global trade and e-commerce surge drives growth.\"\n }\n },\n \"method_notes\": \"DCF-based valuation using 4% 3Y revenue CAGR, 7% target EBIT margin, 8.5% WACC and 13x terminal multiple. BUY reflects 11% base upside. Snapshot shows negative growth; assumes rebound. Not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:03.000Z", "model": "DCF Scenario Analysis Model", "risks": [ "Significant decline in shipping volumes due to recession", "Increased competition eroding market share and pricing", "Rising interest rates impacting debt-heavy balance sheet", "Labor disputes increasing operating costs", "Geopolitical tensions disrupting trade routes" ], "ticker": "FDX", "currency": "USD", "scenarios": { "base": { "prob": 0.55, "notes": "Gradual recovery with efficiency gains materializing.", "target_price": 415 }, "bear": { "prob": 0.25, "notes": "Deep recession causes sustained volume and margin pressure.", "target_price": 290 }, "bull": { "prob": 0.2, "notes": "Strong global trade and e-commerce surge drives growth.", "target_price": 510 } }, "confidence": 0.62, "assumptions": { "wacc": 0.085, "revenue_cagr_3y": 0.04, "terminal_multiple": 13, "ebit_margin_target": 0.07 }, "key_drivers": [ { "driver": "Operational efficiency gains", "impact": "HIGH", "direction": "POS" }, { "driver": "E-commerce volume trends", "impact": "HIGH", "direction": "POS" }, { "driver": "Global economic growth", "impact": "HIGH", "direction": "POS" }, { "driver": "Fuel and labor cost inflation", "impact": "MED", "direction": "NEG" }, { "driver": "Competitive intensity", "impact": "MED", "direction": "NEG" }, { "driver": "Supply chain normalization", "impact": "MED", "direction": "POS" }, { "driver": "Debt reduction progress", "impact": "LOW", "direction": "POS" } ], "method_notes": "DCF-based valuation using 4% 3Y revenue CAGR, 7% target EBIT margin, 8.5% WACC and 13x terminal multiple. BUY reflects 11% base upside. Snapshot shows negative growth; assumes rebound. Not investment advice.", "current_price": 373.43, "recommendation": "BUY", "thesis_bullets": [ "Cost optimization driving EBIT margin expansion to 7%", "E-commerce recovery to support low single-digit revenue CAGR", "Forward P/E of 11.7x appears attractive vs history", "Strong FCF funds dividends and deleveraging efforts", "Balanced by cyclical risks in global shipping demand" ], "target_price_6m": 390, "target_price_12m": 415 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "xai", "webSearch": { "used": false, "enabled": false, "sources": [], "maxToolCalls": 2 }, "responseId": "fbff7314-7e6c-9345-abb2-39ecce676fc1", "usedFallbackChatCompletions": false }, "sanityIssues": [] }, "latencyMs": 21860, "createdAt": "2026-04-09T05:20:40.604Z", "usage": { "inputTokens": 2701, "outputTokens": 3704, "costUsd": 0.063663 } } ] } }