Valuation Walmart Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 22:36:53 10/07/2026 HKT			5-day change	1st Jan Change
113.51 ^USD	+1.16%		+2.61%	+1.91%

09:06pm	Inside the US race for drone delivery dominance	RE
06:06pm	Inside the U.S. race for drone delivery dominance	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	892,976	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	-5.96%	-	-
Enterprise Value (EV) ¹	415,887	423,986	481,916	825,310	990,362	939,613	939,902	941,094
Change	-	1.95%	13.66%	71.26%	20%	-5.12%	0.03%	0.13%
P/E	28.7x	33.7x	28.8x	40.7x	43.6x	38.7x	34.7x	31.4x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	8.3x	7.51x	7.05x
PEG	-	-2.7x	0.8x	1.6x	3.3x	6.2x	3x	3x
Capitalization / Revenue	0.68x	0.64x	0.69x	1.17x	1.34x	1.19x	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	22.6x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	80.7x	58x	50x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.24%	1.72%	2%
Dividend per Share ²	0.7333	0.7467	0.76	0.83	0.94	0.9971	1.048	1.091
Rate of return	1.57%	1.56%	1.38%	0.85%	0.79%	0.89%	0.93%	0.97%
EPS ²	1.623	1.423	1.913	2.41	2.73	2.9	3.237	3.576
Distribution rate	45.2%	52.5%	39.7%	34.4%	34.4%	34.4%	32.4%	30.5%
Net sales ¹	567,762	605,881	642,637	674,538	706,413	752,233	787,001	825,606
EBITDA ¹	36,708	35,547	38,865	42,477	45,185	49,090	53,796	58,752
EBIT ¹	26,050	24,602	27,012	29,504	31,096	33,731	37,597	41,560
Net income ¹	13,673	11,680	15,511	19,436	21,893	23,135	25,841	28,431
Net Debt ¹	28,071	35,997	37,024	36,753	40,796	46,637	46,926	48,118
Reference price ²	46.60	47.96	55.08	98.16	119.14	112.21	112.21	112.21
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.	38.69x	1.25x	19.14x	0.89%	893B
LOBLAW COMPANIES LIMITED	27.93x	1.19x	10.32x	0.97%	51.9B
SYSCO CORPORATION	20.47x	0.61x	11.64x	2.63%	39.23B
TESCO PLC	15.39x	0.53x	7.78x	3.36%	39.03B
KROGER CO. (THE)	11.85x	0.34x	6.24x	2.47%	36.67B
AHOLD DELHAIZE N.V.	13.11x	0.49x	6.25x	3.55%	35.97B
WOOLWORTHS GROUP LIMITED	46.83x	0.91x	10.69x	2.33%	34.29B
GEORGE WESTON LIMITED	21.8x	0.73x	6.29x	1.41%	26.36B
AEON CO., LTD.	52.55x	0.63x	10.52x	1.03%	24.1B
US FOODS HOLDING CORP.	25.35x	0.65x	12.59x	-.--%	21.91B
Average	27.40x	0.73x	10.14x	1.86%	120.25B
Weighted average by Cap.	35.19x	1.11x	16.55x	1.2%