Valuation Walmart Inc. Santiago S.E.

Stocks

Real-time Estimate Cboe BZX Other stock markets 08:00:00 08/08/2026 HKT			5-day change	1st Jan Change
111.85 ^USD	+0.51%		-0.41%	+3.40%

08-08	Trade Desk's Downbeat Guidance Indicates Macro, Structural Issues, Wedbush Says	MT
08-07	Retailers tap AI shopping traffic but fight to keep customer data	RE

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	890,111	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	-6.26%	-	-
Enterprise Value (EV) ¹	415,887	423,986	481,916	825,310	990,362	938,801	939,119	941,010
Change	-	1.95%	13.66%	71.26%	20%	-5.21%	0.03%	0.2%
P/E	28.7x	33.7x	28.8x	40.7x	43.6x	38.6x	34.6x	31.2x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	8.27x	7.49x	7.03x
PEG	-	-2.7x	0.8x	1.6x	3.3x	6.27x	3x	2.9x
Capitalization / Revenue	0.68x	0.64x	0.69x	1.17x	1.34x	1.18x	1.13x	1.08x
EV / Revenue	0.73x	0.7x	0.75x	1.22x	1.4x	1.25x	1.19x	1.14x
EV / EBITDA	11.3x	11.9x	12.4x	19.4x	21.9x	19.1x	17.5x	16x
EV / EBIT	16x	17.2x	17.8x	28x	31.8x	27.9x	25x	22.7x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	78x	55.9x	50x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.28%	1.79%	2%
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%	0.89%	0.94%	0.99%
EPS ²	1.623	1.423	1.913	2.41	2.73	2.898	3.237	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	752,159	786,844	825,425
EBITDA ¹	36,708	35,547	38,865	42,477	45,185	49,074	53,763	58,691
EBIT ¹	26,050	24,602	27,012	29,504	31,096	33,694	37,509	41,493
Net income ¹	13,673	11,680	15,511	19,436	21,893	23,122	25,828	28,507
Net Debt ¹	28,071	35,997	37,024	36,753	40,796	48,690	49,008	50,899
Reference price ²	46.60	47.96	55.08	98.16	119.14	111.85	111.85	111.85
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	17/2/22	21/2/23	20/2/24	20/2/25	19/2/26	-	-	-

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.	38.59x	1.25x	19.13x	0.89%	890B
LOBLAW COMPANIES LIMITED	27.7x	1.17x	10.23x	0.98%	52.05B
SYSCO CORPORATION	21.08x	0.62x	11.73x	2.56%	40.34B
TESCO PLC	15.61x	0.54x	7.87x	3.3%	39.95B
KROGER CO. (THE)	11.23x	0.33x	6x	2.6%	34.76B
WOOLWORTHS GROUP LIMITED	46.67x	0.91x	10.64x	2.34%	34.75B
AHOLD DELHAIZE N.V.	12.36x	0.47x	5.97x	3.8%	33.67B
GEORGE WESTON LIMITED	22.2x	0.74x	6.31x	1.38%	27.17B
AEON CO., LTD.	51.56x	0.62x	10.41x	1.05%	24.41B
Average	27.45x	0.74x	9.81x	2.1%	130.8B
Weighted average by Cap.	35.30x	1.11x	16.61x	1.23%