Valuation Costco Wholesale Corporation

Stocks

Market Closed - Nasdaq Other stock markets 00:00:00 13/06/2026 +04			5-day change	1st Jan Change
982.35 ^USD	+0.68%		+1.08%	+13.92%

06-13	Target investors reject proposal for independent board chair, support rises but stays below majority	RE
06-12	AI Likely to Become Functional Part Across Retail Operations, UBS Says	MT

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	201,358	231,271	243,413	395,623	418,341	435,686	-	-
Change	-	14.86%	5.25%	62.53%	5.74%	4.15%	-	-
Enterprise Value (EV) ¹	197,591	227,625	236,171	391,614	409,893	423,965	420,835	417,096
Change	-	15.2%	3.75%	65.82%	4.67%	3.43%	-0.74%	-0.89%
P/E Ratio	40.4x	39.7x	38.8x	53.9x	51.8x	47.7x	43.3x	39.4x
PBR	11.5x	11.2x	9.7x	16.7x	14.3x	12.4x	10.4x	8.89x
PEG	-	2.4x	5x	3.2x	5.2x	3.7x	4.3x	3.9x
Capitalization / Revenue	1.03x	1.02x	1x	1.55x	1.52x	1.45x	1.34x	1.25x
EV / Revenue	1.01x	1x	0.97x	1.54x	1.49x	1.41x	1.29x	1.19x
EV / EBITDA	23.3x	23.5x	23.2x	34x	32x	29.6x	26.3x	23.7x
EV / EBIT	29.5x	29.2x	29.1x	42.2x	39.5x	36.4x	32.5x	29.2x
EV / FCF	36.8x	65x	35x	59.1x	52.3x	54.3x	52x	44.8x
FCF Yield	2.72%	1.54%	2.86%	1.69%	1.91%	1.84%	1.92%	2.23%
Dividend per Share ²	2.98	3.38	3.84	19.36	4.92	5.313	5.93	6.284
Rate of return	0.65%	0.65%	0.7%	2.17%	0.52%	0.54%	0.6%	0.64%
EPS ²	11.27	13.14	14.16	16.56	18.21	20.58	22.66	24.93
Distribution rate	26.4%	25.7%	27.1%	117%	27%	25.8%	26.2%	25.2%
Net sales ¹	195,929	226,954	242,290	254,453	275,235	301,071	325,549	349,422
EBITDA ¹	8,489	9,693	10,191	11,522	12,809	14,333	15,976	17,589
EBIT ¹	6,708	7,793	8,114	9,285	10,383	11,645	12,963	14,301
Net income ¹	5,007	5,844	6,292	7,367	8,099	9,138	10,073	11,071
Net Debt ¹	-3,767	-3,646	-7,242	-4,009	-8,448	-11,721	-14,851	-18,590
Reference price ²	455.49	522.10	549.28	892.38	943.32	982.35	982.35	982.35
Nbr of stocks (in thousands)	442,069	442,963	443,148	443,335	443,477	443,514	-	-
Announcement Date	23/09/21	22/09/22	26/09/23	26/09/24	25/09/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COSTCO WHOLESALE CORPORATION	47.73x	1.41x	29.58x	0.54%	436B
TARGET CORPORATION	16.38x	0.68x	8.75x	3.36%	61.42B
WAL-MART DE MÉXICO, S.A.B. DE C.V.	16.61x	0.89x	8.75x	2.93%	52.2B
DOLLARAMA INC.	36.94x	6.95x	21.7x	0.26%	37.03B
DOLLAR GENERAL CORPORATION	15.57x	0.63x	8.04x	2.08%	25.32B
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	22.44x	1.13x	12.19x	1%	15.96B
PEPCO GROUP N.V.	13.9x	1.22x	6.11x	1.75%	5.26B
OLLIE'S BARGAIN OUTLET HOLDINGS, INC.	18.48x	1.54x	11.02x	-.--%	5.03B
CP AXTRGDS	14.96x	0.53x	7.73x	4.91%	4.65B
B&M EUROPEAN VALUE RETAIL PLC	10.42x	0.73x	5.93x	4.7%	2.71B
Average	21.34x	1.57x	11.98x	2.15%	64.53B
Weighted average by Cap.	38.83x	1.57x	23.59x	1.11%