|
Real-time Estimate
Cboe BZX
12:44:49 30/09/2026 am IST
|
5-day change | 1st Jan Change | ||
| 106.85 USD | -1.73% |
|
-3.30% | -4.42% |
| 12:40am | Best Buy Should Favor Share Buybacks Over Dividends, Truist Says | MT |
| 04:29pm | Mizuho Adjusts Price Target on Walmart to $125 From $130, Maintains Outperform Rating | MT |
Company Valuation: Walmart Inc.
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 | 8,62,636 | - | - |
| Change | - | 0.04% | 14.67% | 77.25% | 20.42% | -9.15% | - | - |
| Enterprise Value (EV) 1 | 4,15,887 | 4,23,986 | 4,81,916 | 8,25,310 | 9,90,362 | 9,13,619 | 9,14,333 | 9,15,854 |
| Change | - | 1.95% | 13.66% | 71.26% | 20% | -7.75% | 0.08% | 0.17% |
| P/E | 28.7x | 33.7x | 28.8x | 40.7x | 43.6x | 37.8x | 34.2x | 30.6x |
| PBR | 4.69x | 5.11x | 5.31x | 8.67x | 9.59x | 7.98x | 7.24x | 6.75x |
| PEG | - | -2.7x | 0.8x | 1.6x | 3.3x | 6.88x | 3.3x | 2.6x |
| Capitalization / Revenue | 0.68x | 0.64x | 0.69x | 1.17x | 1.34x | 1.15x | 1.1x | 1.05x |
| 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 | 18.6x | 17.1x | 15.8x |
| EV / EBIT | 16x | 17.2x | 17.8x | 28x | 31.8x | 27.1x | 24.8x | 22.4x |
| EV / FCF | 37.6x | 35.4x | 31.9x | 65.2x | 66.4x | 78.1x | 56.6x | 49.5x |
| FCF Yield | 2.66% | 2.83% | 3.14% | 1.53% | 1.51% | 1.28% | 1.77% | 2.02% |
| 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% | 0.96% | 1.01% |
| EPS 2 | 1.623 | 1.423 | 1.913 | 2.41 | 2.73 | 2.88 | 3.183 | 3.552 |
| Distribution rate | 45.2% | 52.5% | 39.7% | 34.4% | 34.4% | 34.6% | 32.8% | 31% |
| Net sales 1 | 5,67,762 | 6,05,881 | 6,42,637 | 6,74,538 | 7,06,413 | 7,52,778 | 7,86,065 | 8,23,057 |
| EBITDA 1 | 36,708 | 35,547 | 38,865 | 42,477 | 45,185 | 49,164 | 53,341 | 57,957 |
| EBIT 1 | 26,050 | 24,602 | 27,012 | 29,504 | 31,096 | 33,660 | 36,859 | 40,815 |
| Net income 1 | 13,673 | 11,680 | 15,511 | 19,436 | 21,893 | 22,985 | 25,375 | 28,067 |
| Net Debt 1 | 28,071 | 35,997 | 37,024 | 36,753 | 40,796 | 50,982 | 51,697 | 53,218 |
| Reference price 2 | 46.60 | 47.96 | 55.08 | 98.16 | 119.14 | 108.73 | 108.73 | 108.73 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.75x | 1.21x | 18.58x | 0.92% | 86TCr | |
| 24.32x | 1.17x | 10.14x | 0.97% | 5.12TCr | |
| 15.69x | 0.54x | 7.91x | 3.27% | 3.95TCr | |
| 15.73x | 0.62x | 11.66x | 2.82% | 3.86TCr | |
| 11.88x | 0.33x | 6.19x | 2.5% | 3.53TCr | |
| 26.54x | 0.83x | 9.56x | 2.78% | 3.33TCr | |
| 12.06x | 0.46x | 5.84x | 3.9% | 3.21TCr | |
| 21.06x | 0.78x | 6.47x | 1.23% | 2.7TCr | |
| 48.6x | 0.54x | 9.05x | 1.16% | 2.22TCr | |
| 23.42x | 0.61x | 11.76x | -.--% | 2.03TCr | |
| Average | 23.71x | 0.71x | 9.72x | 1.96% | 11.62TCr | |
| Weighted average by Cap. | 33.43x | 1.08x | 16.05x | 1.24% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- WMT Stock
- Valuation Walmart Inc.
Select your edition
All financial news and data tailored to specific country editions
