Valuation Walmart Inc. Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 05/10/2026			5-day change	1st Jan Change
3.520 ^THB	+0.57%		-3.83%	-

10-05	Walmart Announces New Perishable Grocery Distribution Center in Belvidere, Illinois	CI
10-05	Walmart, Wing to Add Denver, Seattle to Drone Delivery Network in 2027	MT

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	833,599	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	-12.21%	-	-
Enterprise Value (EV) ¹	415,887	423,986	481,916	825,310	990,362	884,890	885,782	887,711
Change	-	1.95%	13.66%	71.26%	20%	-10.65%	0.1%	0.22%
P/E	28.7x	33.7x	28.8x	40.7x	43.6x	36.5x	33x	29.7x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	7.74x	7.03x	6.59x
PEG	-	-2.7x	0.8x	1.6x	3.3x	6.79x	3.1x	2.6x
Capitalization / Revenue	0.68x	0.64x	0.69x	1.17x	1.34x	1.11x	1.06x	1.01x
EV / Revenue	0.73x	0.7x	0.75x	1.22x	1.4x	1.18x	1.13x	1.08x
EV / EBITDA	11.3x	11.9x	12.4x	19.4x	21.9x	18x	16.6x	15.3x
EV / EBIT	16x	17.2x	17.8x	28x	31.8x	26.3x	24.1x	21.8x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	75.6x	54.8x	48x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.32%	1.83%	2.08%
Dividend per Share ²	0.7333	0.7467	0.76	0.83	0.94	0.9964	1.05	1.108
Rate of return	1.57%	1.56%	1.38%	0.85%	0.79%	0.95%	1%	1.05%
EPS ²	1.623	1.423	1.913	2.41	2.73	2.877	3.181	3.542
Distribution rate	45.2%	52.5%	39.7%	34.4%	34.4%	34.6%	33%	31.3%
Net sales ¹	567,762	605,881	642,637	674,538	706,413	752,846	785,894	822,679
EBITDA ¹	36,708	35,547	38,865	42,477	45,185	49,159	53,338	57,925
EBIT ¹	26,050	24,602	27,012	29,504	31,096	33,658	36,822	40,746
Net income ¹	13,673	11,680	15,511	19,436	21,893	22,985	25,375	28,067
Net Debt ¹	28,071	35,997	37,024	36,753	40,796	51,291	52,183	54,112
Reference price ²	46.60	47.96	55.08	98.16	119.14	105.07	105.07	105.07
Nbr of stocks (in thousands)	8,321,635	8,090,400	8,076,701	8,033,386	7,970,167	7,933,746	-	-
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.	36.52x	1.18x	18x	0.95%	834B
LOBLAW COMPANIES LIMITED	23.86x	1.15x	9.96x	0.99%	49.91B
TESCO PLC	15.41x	0.53x	7.8x	3.33%	38.72B
SYSCO CORPORATION	15.29x	0.61x	11.44x	2.9%	37.57B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	20.59x	0.88x	5.9x	6.14%	35.97B
KROGER CO. (THE)	11.71x	0.33x	6.16x	2.55%	34.71B
WOOLWORTHS GROUP LIMITED	26.14x	0.82x	9.45x	2.82%	32.53B
AHOLD DELHAIZE N.V.	11.77x	0.46x	5.77x	4%	30.81B
SEVEN & I HOLDINGS CO., LTD.	16.05x	0.58x	6.65x	2.99%	26.59B
Average	19.70x	0.73x	9.01x	2.96%	124.49B
Weighted average by Cap.	31.77x	1.05x	15.46x	1.5%