Valuation Walmart Inc. Santiago S.E.

Stocks

Real-time Estimate Cboe BZX Other stock markets 05:30:00 03/07/2026 am IST			5-day change	1st Jan Change
112.08 ^USD	-6.33%		0.00%	+11.18%

01/07	Grocer Discounts Amid High Food Prices Raise Margin Concerns Ahead of Fourth of July	MT
01/07	Kroger to buy grocer Giant Eagle in $1.65 billion deal as competition heats up	RE

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	8,90,032	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	-6.27%	-	-
Enterprise Value (EV) ¹	4,15,887	4,23,986	4,81,916	8,25,310	9,90,362	9,36,668	9,36,957	9,38,149
Change	-	1.95%	13.66%	71.26%	20%	-5.42%	0.03%	0.13%
P/E	28.7x	33.7x	28.8x	40.7x	43.6x	38.6x	34.6x	31.3x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	8.27x	7.49x	7.02x
PEG	-	-2.7x	0.8x	1.6x	3.3x	6.18x	3x	3x
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	17.4x	16x
EV / EBIT	16x	17.2x	17.8x	28x	31.8x	27.8x	24.9x	22.6x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	80.4x	56.5x	49.8x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.24%	1.77%	2.01%
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%	0.94%	0.98%
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	5,67,762	6,05,881	6,42,637	6,74,538	7,06,413	7,52,240	7,87,028	8,25,662
EBITDA ¹	36,708	35,547	38,865	42,477	45,185	49,090	53,797	58,753
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	111.84	111.84	111.84
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	27.7x	1.18x	10.24x	0.98%	5.14TCr
SYSCO CORPORATION	21.17x	0.62x	11.94x	2.54%	4.06TCr
TESCO PLC	15.59x	0.54x	7.9x	3.31%	3.97TCr
AHOLD DELHAIZE N.V.	13.2x	0.5x	6.29x	3.52%	3.64TCr
KROGER CO. (THE)	11.53x	0.33x	6.12x	2.54%	3.57TCr
WOOLWORTHS GROUP LIMITED	45.48x	0.89x	10.47x	2.39%	3.33TCr
GEORGE WESTON LIMITED	22.07x	0.74x	6.35x	1.39%	2.67TCr
AEON CO., LTD.	50.3x	0.62x	10.29x	1.08%	2.33TCr
US FOODS HOLDING CORP.	26.85x	0.67x	13.07x	-.--%	2.3TCr
Average	25.99x	0.68x	9.18x	1.97%	3.44TCr
Weighted average by Cap.	24.79x	0.70x	9.13x	2.08%