Valuation Walmart Inc. Toronto S.E.

Stocks

Market Closed - Toronto S.E. 23:59:59 12/08/2026 +04			5-day change	1st Jan Change
48.50 ^CAD	+2.47%		+3.21%	+2.84%

10:06pm	Walmart Among Big-Box Retailers That May Miss Comparable Sales Expectations, RBC Says	MT
08-11	Target Hires First Chief AI Officer in Retail's Latest Tech Push	DJ

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	901,332	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	-5.08%	-	-
Enterprise Value (EV) ¹	415,887	423,986	481,916	825,310	990,362	951,516	951,789	952,231
Change	-	1.95%	13.66%	71.26%	20%	-3.92%	0.03%	0.05%
P/E	28.7x	33.7x	28.8x	40.7x	43.6x	39.1x	35x	31.6x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	8.38x	7.58x	7.11x
PEG	-	-2.7x	0.8x	1.6x	3.3x	6.45x	3x	2.9x
Capitalization / Revenue	0.68x	0.64x	0.69x	1.17x	1.34x	1.2x	1.15x	1.09x
EV / Revenue	0.73x	0.7x	0.75x	1.22x	1.4x	1.26x	1.21x	1.15x
EV / EBITDA	11.3x	11.9x	12.4x	19.4x	21.9x	19.4x	17.7x	16.2x
EV / EBIT	16x	17.2x	17.8x	28x	31.8x	28.2x	25.4x	23x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	79.1x	56.6x	50.6x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.26%	1.77%	1.98%
Dividend per Share ²	0.7333	0.7467	0.76	0.83	0.94	0.9966	1.048	1.102
Rate of return	1.57%	1.56%	1.38%	0.85%	0.79%	0.88%	0.93%	0.97%
EPS ²	1.623	1.423	1.913	2.41	2.73	2.896	3.236	3.589
Distribution rate	45.2%	52.5%	39.7%	34.4%	34.4%	34.4%	32.4%	30.7%
Net sales ¹	567,762	605,881	642,637	674,538	706,413	752,337	787,000	825,904
EBITDA ¹	36,708	35,547	38,865	42,477	45,185	49,074	53,765	58,691
EBIT ¹	26,050	24,602	27,012	29,504	31,096	33,693	37,523	41,464
Net income ¹	13,673	11,680	15,511	19,436	21,893	23,101	25,791	28,507
Net Debt ¹	28,071	35,997	37,024	36,753	40,796	50,184	50,457	50,899
Reference price ²	46.60	47.96	55.08	98.16	119.14	113.26	113.26	113.26
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

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.($)
WALMART INC.	39.11x	1.26x	19.39x	0.88%	901B
LOBLAW COMPANIES LIMITED	27.35x	1.15x	10.11x	0.99%	51.42B
SYSCO CORPORATION	21.07x	0.62x	11.73x	2.56%	40.32B
TESCO PLC	15.17x	0.52x	7.7x	3.4%	38.85B
KROGER CO. (THE)	11.14x	0.32x	5.97x	2.62%	34.46B
WOOLWORTHS GROUP LIMITED	46.15x	0.9x	10.55x	2.36%	34.35B
AHOLD DELHAIZE N.V.	11.98x	0.46x	5.86x	3.93%	32.41B
GEORGE WESTON LIMITED	21.89x	0.73x	6.19x	1.4%	26.8B
AEON CO., LTD.	51.5x	0.62x	10.4x	1.05%	24.15B
Average	27.26x	0.73x	9.77x	2.13%	131.57B
Weighted average by Cap.	35.71x	1.13x	16.84x	1.22%