|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9,705.00 ARS | +1.57% |
|
-3.05% | +2.59% |
| 07-23 | India relaxes e-commerce investment rules for exports in win for Amazon | RE |
| 07-23 | Indian payments firms oppose one-click UPI checkout proposal, citing competition risks | RE |
Company Valuation: Walmart Inc.
Data adjusted to current consolidation scope
| Fiscal Period: January | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 387,816 | 387,989 | 444,892 | 788,557 | 949,566 | 871,171 | - | - |
| Change | - | 0.04% | 14.67% | 77.25% | 20.42% | -8.26% | - | - |
| Enterprise Value (EV) 1 | 415,887 | 423,986 | 481,916 | 825,310 | 990,362 | 919,824 | 920,105 | 922,001 |
| Change | - | 1.95% | 13.66% | 71.26% | 20% | -7.12% | 0.03% | 0.21% |
| P/E | 28.7x | 33.7x | 28.8x | 40.7x | 43.6x | 37.7x | 33.8x | 30.4x |
| PBR | 4.69x | 5.11x | 5.31x | 8.67x | 9.59x | 8.1x | 7.33x | 6.88x |
| PEG | - | -2.7x | 0.8x | 1.6x | 3.3x | 6.06x | 2.9x | 2.8x |
| Capitalization / Revenue | 0.68x | 0.64x | 0.69x | 1.17x | 1.34x | 1.16x | 1.11x | 1.06x |
| EV / Revenue | 0.73x | 0.7x | 0.75x | 1.22x | 1.4x | 1.22x | 1.17x | 1.12x |
| EV / EBITDA | 11.3x | 11.9x | 12.4x | 19.4x | 21.9x | 18.7x | 17.1x | 15.7x |
| EV / EBIT | 16x | 17.2x | 17.8x | 28x | 31.8x | 27.3x | 24.5x | 22.2x |
| EV / FCF | 37.6x | 35.4x | 31.9x | 65.2x | 66.4x | 81.6x | 56.7x | 49x |
| FCF Yield | 2.66% | 2.83% | 3.14% | 1.53% | 1.51% | 1.23% | 1.76% | 2.04% |
| Dividend per Share 2 | 0.7333 | 0.7467 | 0.76 | 0.83 | 0.94 | 0.9966 | 1.048 | 1.09 |
| Rate of return | 1.57% | 1.56% | 1.38% | 0.85% | 0.79% | 0.91% | 0.96% | 1% |
| EPS 2 | 1.623 | 1.423 | 1.913 | 2.41 | 2.73 | 2.9 | 3.24 | 3.595 |
| Distribution rate | 45.2% | 52.5% | 39.7% | 34.4% | 34.4% | 34.4% | 32.3% | 30.3% |
| Net sales 1 | 567,762 | 605,881 | 642,637 | 674,538 | 706,413 | 752,172 | 786,933 | 825,571 |
| EBITDA 1 | 36,708 | 35,547 | 38,865 | 42,477 | 45,185 | 49,084 | 53,790 | 58,742 |
| EBIT 1 | 26,050 | 24,602 | 27,012 | 29,504 | 31,096 | 33,726 | 37,591 | 41,552 |
| Net income 1 | 13,673 | 11,680 | 15,511 | 19,436 | 21,893 | 23,130 | 25,857 | 28,562 |
| Net Debt 1 | 28,071 | 35,997 | 37,024 | 36,753 | 40,796 | 48,654 | 48,934 | 50,830 |
| Reference price 2 | 46.60 | 47.96 | 55.08 | 98.16 | 119.14 | 109.47 | 109.47 | 109.47 |
| Nbr of stocks (in thousands) | 8,321,635 | 8,090,400 | 8,076,701 | 8,033,386 | 7,970,167 | 7,958,079 | - | - |
| Announcement Date | 17/02/22 | 21/02/23 | 20/02/24 | 20/02/25 | 19/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 28.35x | 1.2x | 10.51x | 0.96% | 52.84B | ||
| 15.78x | 0.54x | 7.93x | 3.27% | 39.94B | ||
| 20.79x | 0.61x | 11.59x | 2.6% | 39.74B | ||
| 11.26x | 0.33x | 6.02x | 2.6% | 34.84B | ||
| 12.33x | 0.47x | 6x | 3.77% | 33.69B | ||
| 45.46x | 0.89x | 10.43x | 2.4% | 33.47B | ||
| 22.79x | 0.76x | 6.51x | 1.35% | 27.72B | ||
| 49.63x | 0.61x | 10.27x | 1.09% | 22.64B | ||
| 24.92x | 0.63x | 12.35x | -.--% | 21.4B | ||
| Average | 25.70x | 0.67x | 9.07x | 2% | 34.03B | |
| Weighted average by Cap. | 24.72x | 0.70x | 9.05x | 2.1% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WMT Stock
- WMT Stock
- Valuation Walmart Inc.
Select your edition
All financial news and data tailored to specific country editions
















