Valuation Costco Wholesale Corporation

Stocks

Market Closed - Nasdaq Other stock markets 01:30:00 09/06/2026 am IST			After hours 05:30:00 am
974.75 ^USD	+0.30%		939.50	-3.62%

05/06	Did someone say Momentum? 3 stocks surfing the trend
05/06	Costco's Debt Issuance Filing Could Mean Special Dividend on the Cards, Truist Says	MT

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,01,358	2,31,271	2,43,413	3,95,623	4,18,341	4,32,315	-	-
Change	-	14.86%	5.25%	62.53%	5.74%	3.34%	-	-
Enterprise Value (EV) ¹	1,97,591	2,27,625	2,36,171	3,91,614	4,09,893	4,20,595	4,17,464	4,13,726
Change	-	15.2%	3.75%	65.82%	4.67%	2.61%	-0.74%	-0.9%
P/E ratio	40.4x	39.7x	38.8x	53.9x	51.8x	47.4x	43x	39.1x
PBR	11.5x	11.2x	9.7x	16.7x	14.3x	12.3x	10.4x	8.81x
PEG	-	2.4x	5x	3.2x	5.2x	3.7x	4.2x	3.9x
Capitalization / Revenue	1.03x	1.02x	1x	1.55x	1.52x	1.44x	1.33x	1.24x
EV / Revenue	1.01x	1x	0.97x	1.54x	1.49x	1.4x	1.28x	1.18x
EV / EBITDA	23.3x	23.5x	23.2x	34x	32x	29.3x	26.1x	23.5x
EV / EBIT	29.5x	29.2x	29.1x	42.2x	39.5x	36.1x	32.2x	28.9x
EV / FCF	36.8x	65x	35x	59.1x	52.3x	53.9x	51.5x	44.5x
FCF Yield	2.72%	1.54%	2.86%	1.69%	1.91%	1.86%	1.94%	2.25%
Dividend per Share ²	2.98	3.38	3.84	19.36	4.92	5.313	5.93	6.284
Rate of return	0.65%	0.65%	0.7%	2.17%	0.52%	0.55%	0.61%	0.64%
EPS ²	11.27	13.14	14.16	16.56	18.21	20.57	22.66	24.93
Distribution rate	26.4%	25.7%	27.1%	117%	27%	25.8%	26.2%	25.2%
Net sales ¹	1,95,929	2,26,954	2,42,290	2,54,453	2,75,235	3,01,071	3,25,499	3,49,336
EBITDA ¹	8,489	9,693	10,191	11,522	12,809	14,333	15,975	17,585
EBIT ¹	6,708	7,793	8,114	9,285	10,383	11,645	12,962	14,298
Net income ¹	5,007	5,844	6,292	7,367	8,099	9,138	10,073	11,071
Net Debt ¹	-3,767	-3,646	-7,242	-4,009	-8,448	-11,721	-14,851	-18,590
Reference price ²	455.49	522.10	549.28	892.38	943.32	974.75	974.75	974.75
Nbr of stocks (in thousands)	4,42,069	4,42,963	4,43,148	4,43,335	4,43,477	4,43,514	-	-
Announcement Date	23/09/21	22/09/22	26/09/23	26/09/24	25/09/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COSTCO WHOLESALE CORPORATION	47.38x	1.4x	29.34x	0.54%	43TCr
TARGET CORPORATION	15.03x	0.63x	8.14x	3.67%	5.63TCr
WAL-MART DE MÉXICO, S.A.B. DE C.V.	16.38x	0.88x	8.63x	2.97%	5.07TCr
DOLLARAMA INC.	34.81x	6.46x	20.31x	0.28%	3.47TCr
DOLLAR GENERAL CORPORATION	14.49x	0.59x	7.54x	2.23%	2.36TCr
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	22.02x	1.11x	11.98x	1.02%	1.57TCr
PEPCO GROUP N.V.	13.57x	1.2x	6x	1.79%	512.58Cr
CP AXTRGDS	15.27x	0.53x	7.82x	4.81%	473.83Cr
OLLIE'S BARGAIN OUTLET HOLDINGS, INC.	17.47x	1.45x	10.36x	-.--%	475.77Cr
B&M EUROPEAN VALUE RETAIL PLC	10.64x	0.74x	5.99x	4.6%	275.32Cr
Average	20.70x	1.50x	11.61x	2.19%	6.31TCr
Weighted average by Cap.	38.54x	1.52x	23.45x	1.14%