Grizzly Bulls
← Grizzly Bulls Research

FedEx After the Freight Spin: Margin Recovery and Valuation Scenarios

A neutral study of what has already improved at FedEx, what the 2029 plan still requires from International, and how those operating assumptions flow through to valuation.
By Lee BaileyPublished October 14, 2026Evidence reviewed through October 14, 2026
Observed and modeled starting point

Domestic profitability has improved; International remains the swing factor

FedEx's recast calendar-2025 results show an 8.4% adjusted U.S. Domestic margin and only 2.9% International. Management's 2029 targets are 10% and 8%, respectively. At the October 13 FDX close, this study's reverse valuation lands between those International observations rather than at the full target.

8.4%2025 U.S. Domestic adjusted margin
Up from 7.5% in calendar 2024.
2.9%2025 International adjusted margin
Down slightly from 3.1% in calendar 2024.
4%FY26 capex / revenue
Down from 7.3% in FY22.
6.15%2029 International margin implied by the reverse model
Under the stated Domestic, FCF and terminal-multiple assumptions at $290.59.
The study does not assign an investment rating or a probability to any forward scenario.

Capital intensity has already moved close to management's long-run target

FedEx spent $6.8B on capital expenditures in FY22, about 7.3% of revenue. By FY26, capital spending was $3.81B, about 4.0% of revenue. This historical series still includes FedEx Freight, so it describes the consolidated reset rather than standalone post-spin free cash flow.

FedEx capital expenditures as a share of revenue

Reported fiscal-year revenue and capital spending. The series shows the consolidated company before the Freight separation.
Units: Percent of revenue

FedEx capex declined from 7.3% of revenue in fiscal 2022 to 4% in fiscal 2026.

The recent margin improvement came from U.S. Domestic, not International

The recast segment history removes FedEx Freight from continuing operations and applies the new reporting structure to calendar 2024 and 2025. Domestic adjusted margin expanded by 90 basis points. International adjusted margin declined by 20 basis points.

Adjusted segment margins, calendar 2024 and 2025

Paired continuing-operations margins under FedEx's new reporting structure.
Units: Percent
20242025

U.S. Domestic adjusted margin rose from 7.5% to 8.4%; International moved from 3.1% to 2.9%.

U.S. Domestic2024 7.5%2025 8.4%
International2024 3.1%2025 2.9%
Calendar 2025U.S. DomesticInternational
Revenue$54.4B$25.3B
Adjusted operating income$4.58B$0.732B
Adjusted margin8.4%2.9%

2025 adjusted margin context: FedEx and UPS

Context only. The segment definitions differ: FedEx International includes international freight and other revenue, while UPS International is primarily package operations.
Units: Percent
FedExUPS

FedEx adjusted U.S. Domestic margin was 8.4% versus UPS at 7.7%. FedEx International was 2.9% versus UPS International at 15.8%, with different segment definitions.

U.S. DomesticFedEx 8.4%UPS 7.7%
InternationalFedEx 2.9%UPS 15.8%
Segment definitions differ. UPS International is primarily package operations; FedEx International also includes international freight and other revenue.

The 2029 plan asks much more of International

FedEx targets a 10% U.S. Domestic margin and an 8% International margin in 2029. Relative to calendar-2025 adjusted results, Domestic needs another 160 basis points. International needs 510 basis points.

Calendar-2025 adjusted margin versus 2029 management target

The starting observations are adjusted margins; the 2029 targets are management's stated segment operating-margin goals.
Units: Percent
2025 adjusted2029 target

Domestic moves from 8.4% to a 10% target; International moves from 2.9% to an 8% target.

U.S. Domestic2025 8.4%2029 10%
International2025 2.9%2029 8%

Network 2.0 had reached about 410 U.S. and Canadian locations by May 31, 2026. FedEx expects U.S. completion by the end of 2027 and targets about $1B of annualized savings by end-2026 and $2B by end-2027. The forward model does not add those gross savings directly to EBIT because other operating costs can absorb part of them. FedEx describes the rollout and restructuring in its FY26 filing.

Three operating cases separate International recovery from the rest of the model

Revenue assumptions stay relatively close together. Most of the difference in modeled outcome comes from segment margins, especially International. Each case includes a $0.8B Corporate/other operating drag and applies the same normalized cash-conversion formula.

Modeled 2029 operating income and normalized FCF

Scenario arithmetic from the retained assumptions. These are not probabilities or management forecasts.
Units: USD billions
Operating incomeNormalized FCF

Limited international recovery: 5.815 billion operating income and 4.261 billion normalized FCF. Partial international recovery: 6.91 billion operating income and 5.083 billion normalized FCF. Near management targets: 7.92 billion operating income and 5.84 billion normalized FCF.

Limited international recoveryEBIT $5.82BFCF $4.26B
Domestic 9% on $60B revenue; International 4.5% on $27B revenue.
Partial international recoveryEBIT $6.91BFCF $5.08B
Domestic 9.5% on $62B revenue; International 6.5% on $28B revenue.
Near management targetsEBIT $7.92BFCF $5.84B
Domestic 10% on $64B revenue; International 8% on $29B revenue.
Source: Grizzly Bulls calculations from the retained scenario inputs and FedEx's 2029 framework.
2029 caseDomesticInternationalOperating incomeNormalized FCF
Limited international recovery$60B at 9%$27B at 4.5%$5.82B$4.26B
Partial international recovery$62B at 9.5%$28B at 6.5%$6.91B$5.08B
Near management targets$64B at 10%$29B at 8%$7.92B$5.84B

The October 13 share price sits near a 6% International-margin case under the base assumptions

The valuation model discounts explicit 2027-2029 FCF at 10% and adds $5B of adjusted non-core value. That non-core assumption haircuts both the retained FedEx Freight stake and FedEx's InPost investment rather than counting either at full stated value.

Modeled equity value versus 2029 International margin

U.S. Domestic is held at $62B revenue and 9.5% margin. International revenue is $28B. Terminal FCF multiple is 14x.
Units: USD per FDX shareData: FDX price observed October 13, 2026
Modeled valueObserved FDX price

Modeled value rises from about $266 at a 4% International margin to about $311 at 8%; the observed October 13 FDX close was $290.59.

Source: Grizzly Bulls calculation; observed price from Stock Analysis.

Three normalized FCF valuation cases

Explicit 2027-2029 FCF is discounted at 10%; terminal value uses the stated FCF multiple and the model adds $5.0B of adjusted non-core value.
Units: USD per FDX share

Bear: $226 per share. Base: $295 per share. Bull: $350 per share.

Source: Grizzly Bulls calculations. FDX and FDXF market observations are source-dated to October 13, 2026.

The first post-spin quarter can test margins more directly than headline EPS

Calendar Q3 2025 provides a recast benchmark of 6.7% U.S. Domestic adjusted margin and 3.1% International. The thresholds below are analytical guideposts, not company guidance.

MetricNegative / still waitingProgressStronger evidence
U.S. Domestic adjusted marginBelow 6.7%7.0%-7.4%7.5% or higher
International adjusted marginBelow 3.0%3.5%-3.9%4.0% or higher
Long-run capex / revenuePersistent move above 5%Near 4%At or below 4% with service maintained

The important distinction is between gross savings and realized economics. If Network 2.0 continues to produce reported savings but segment margins fail to improve without a clear macro explanation, the forward operating cases should be revised downward.

Limits and interpretation

BoundaryWhy it matters
Historical fiscal-year capital spending includes FreightIt demonstrates the consolidated capex reset, not standalone post-spin FCF.
Supply Chain proceeds are not fully modeled as excess cashThe $1.4B transaction value is enterprise value; after-tax cash proceeds were not disclosed.
FDXF and InPost receive valuation haircutsThe haircuts are explicit assumptions, not observed losses in value.
UPS International is not an apples-to-apples segmentFedEx includes international freight and other revenue, so the peer margin is contextual.
Forward cases are assumption-drivenThey are not probability-weighted forecasts or investment ratings.
The first full post-spin operating quarter was not yet reportedStandalone margin and cash-flow evidence remains limited as of the study date.

Research data

Public study files are available for verification and analysis. The Grizzly Bulls Data License covers these public downloads; third-party source records retain their own rights. Reuse terms →
  • CSVCSV download
    Tabular public study data for spreadsheet analysis, independent checks, and new charts.
    Data snapshot October 14, 2026 · Reuse with attribution to the canonical study.
    Download CSV
  • JSONJSON download
    Structured public study data for programmatic verification while preserving the published field names and research context.
    Data snapshot October 14, 2026 · Reuse with attribution to the canonical study.
    Download JSON

Sources, methodology, and citation

The study prioritizes FedEx and UPS filings and company investor materials. Market-price observations are source-dated. Derived margins, FCF, reverse valuation, and equity-value sensitivities are Grizzly Bulls calculations from the retained inputs.

Lee Bailey. “FedEx After the Freight Spin: Margin Recovery and Valuation Scenarios.” Grizzly Bulls, October 14, 2026. Version 1.0. Data snapshot October 14, 2026. https://grizzlybulls.com/research/fedex-post-freight-turnaround
Research source kit →

See the Research Standards for research-wide methodology and reuse rules. Corrections can be sent through the contact page.