Valuation Walmart Inc. Santiago S.E.

Stocks

Real-time Estimate Cboe BZX Other stock markets 02:08:32 04/08/2026 am IST			5-day change	1st Jan Change
110.69 ^USD	-0.94%		-0.41%	+3.83%

03:48pm	Bernstein Adjusts Price Target on Walmart to $142 From $145, Maintain Outperform Rating	MT
31/07	Walmart, Amazon Let Questionable 'Made in USA' Claims Persist, Report Says	MT

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	3,87,816	3,87,989	4,44,892	7,88,557	9,49,566	8,84,938	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	-6.81%	-	-
Enterprise Value (EV) ¹	4,15,887	4,23,986	4,81,916	8,25,310	9,90,362	9,33,612	9,33,912	9,35,768
Change	-	1.95%	13.66%	71.26%	20%	-5.73%	0.03%	0.2%
P/E	28.7x	33.7x	28.8x	40.7x	43.6x	38.4x	34.4x	31x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	8.23x	7.44x	6.98x
PEG	-	-2.7x	0.8x	1.6x	3.3x	6.23x	2.9x	2.9x
Capitalization / Revenue	0.68x	0.64x	0.69x	1.17x	1.34x	1.18x	1.12x	1.07x
EV / Revenue	0.73x	0.7x	0.75x	1.22x	1.4x	1.24x	1.19x	1.13x
EV / EBITDA	11.3x	11.9x	12.4x	19.4x	21.9x	19x	17.4x	15.9x
EV / EBIT	16x	17.2x	17.8x	28x	31.8x	27.7x	24.9x	22.6x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	82.6x	57.8x	49.7x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.21%	1.73%	2.01%
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%	0.9%	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	5,67,762	6,05,881	6,42,637	6,74,538	7,06,413	7,52,207	7,86,928	8,25,506
EBITDA ¹	36,708	35,547	38,865	42,477	45,185	49,084	53,777	58,707
EBIT ¹	26,050	24,602	27,012	29,504	31,096	33,705	37,532	41,475
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	48,673	48,974	50,830
Reference price ²	46.60	47.96	55.08	98.16	119.14	111.20	111.20	111.20
Nbr of stocks (in thousands)	83,21,635	80,90,400	80,76,701	80,33,386	79,70,167	79,58,079	-	-
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.($)
LOBLAW COMPANIES LIMITED	28.99x	1.22x	10.72x	0.94%	5.41TCr
TESCO PLC	16.09x	0.55x	8.04x	3.21%	4.11TCr
SYSCO CORPORATION	21.32x	0.62x	11.82x	2.53%	4.08TCr
KROGER CO. (THE)	11.43x	0.33x	6.08x	2.56%	3.54TCr
AHOLD DELHAIZE N.V.	12.63x	0.48x	6.08x	3.69%	3.48TCr
WOOLWORTHS GROUP LIMITED	46.08x	0.9x	10.54x	2.37%	3.41TCr
GEORGE WESTON LIMITED	22.98x	0.76x	6.81x	1.34%	2.79TCr
AEON CO., LTD.	50.55x	0.62x	10.37x	1.07%	2.37TCr
US FOODS HOLDING CORP.	25.6x	0.65x	12.74x	-.--%	2.22TCr
Average	26.18x	0.68x	9.25x	1.97%	3.49TCr
Weighted average by Cap.	25.22x	0.71x	9.23x	2.06%