Valuation Walmart Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 02:11:11 16/09/2026 pm IST			5-day change	1st Jan Change
93.58 ^EUR	-0.55%		+3.10%	-1.78%

12:05pm	India's UPI fee shake-up: What changes and why it matters	RE
15/09	Gias Foods Recalls Two Lots of a Fettuccine Item Sold at Walmart on Risk of Listeria	DJ

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	8,57,559	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	-9.69%	-	-
Enterprise Value (EV) ¹	4,15,887	4,23,986	4,81,916	8,25,310	9,90,362	9,10,005	9,08,799	9,10,145
Change	-	1.95%	13.66%	71.26%	20%	-8.11%	-0.13%	0.15%
P/E	28.7x	33.7x	28.8x	40.7x	43.6x	37.5x	33.9x	30.4x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	7.93x	7.2x	6.71x
PEG	-	-2.7x	0.8x	1.6x	3.3x	6.81x	3.2x	2.6x
Capitalization / Revenue	0.68x	0.64x	0.69x	1.17x	1.34x	1.14x	1.09x	1.04x
EV / Revenue	0.73x	0.7x	0.75x	1.22x	1.4x	1.21x	1.16x	1.11x
EV / EBITDA	11.3x	11.9x	12.4x	19.4x	21.9x	18.5x	17x	15.7x
EV / EBIT	16x	17.2x	17.8x	28x	31.8x	27x	24.7x	22.3x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	77.7x	56.2x	49.1x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.29%	1.78%	2.04%
Dividend per Share ²	0.7333	0.7467	0.76	0.83	0.94	0.997	1.044	1.1
Rate of return	1.57%	1.56%	1.38%	0.85%	0.79%	0.92%	0.97%	1.02%
EPS ²	1.623	1.423	1.913	2.41	2.73	2.88	3.184	3.555
Distribution rate	45.2%	52.5%	39.7%	34.4%	34.4%	34.6%	32.8%	30.9%
Net sales ¹	5,67,762	6,05,881	6,42,637	6,74,538	7,06,413	7,52,965	7,86,126	8,23,335
EBITDA ¹	36,708	35,547	38,865	42,477	45,185	49,167	53,350	57,975
EBIT ¹	26,050	24,602	27,012	29,504	31,096	33,662	36,864	40,825
Net income ¹	13,673	11,680	15,511	19,436	21,893	22,990	25,386	28,090
Net Debt ¹	28,071	35,997	37,024	36,753	40,796	52,446	51,240	52,586
Reference price ²	46.60	47.96	55.08	98.16	119.14	108.09	108.09	108.09
Nbr of stocks (in thousands)	83,21,635	80,90,400	80,76,701	80,33,386	79,70,167	79,33,746	-	-
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.($)
WALMART INC.	37.53x	1.21x	18.51x	0.92%	86TCr
LOBLAW COMPANIES LIMITED	23.79x	1.14x	9.94x	1%	5.1TCr
TESCO PLC	15.73x	0.54x	7.92x	3.27%	4.03TCr
SYSCO CORPORATION	15.94x	0.63x	11.77x	2.79%	3.92TCr
KROGER CO. (THE)	12.3x	0.34x	6.45x	2.39%	3.71TCr
WOOLWORTHS GROUP LIMITED	26.62x	0.83x	9.59x	2.77%	3.39TCr
AHOLD DELHAIZE N.V.	11.91x	0.46x	5.79x	3.95%	3.22TCr
GEORGE WESTON LIMITED	20.39x	0.76x	6.32x	1.27%	2.66TCr
AEON CO., LTD.	51.91x	0.56x	9.39x	1.09%	2.41TCr
Average	24.01x	0.72x	9.52x	2.16%	12.69TCr
Weighted average by Cap.	33.44x	1.08x	16.03x	1.27%