Valuation Walmart Inc.

Stocks

Market Closed - Nasdaq Other stock markets 01:30:00 28/07/2026 am IST			5-day change	1st Jan Change
111.74 ^USD	+2.07%		-2.19%	+0.30%

28/07	Wall Street ends mixed as investors focus on tech earnings	RE
27/07	Former FDA chief says Central Mexico may have broad cyclosporiasis contamination	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	8,71,171	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	-8.26%	-	-
Enterprise Value (EV) ¹	4,15,887	4,23,986	4,81,916	8,25,310	9,90,362	9,19,824	9,20,105	9,22,001
Change	-	1.95%	13.66%	71.26%	20%	-7.12%	0.03%	0.21%
P/E	28.7x	33.7x	28.8x	40.7x	43.6x	38.5x	34.5x	31.1x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	8.27x	7.48x	7.02x
PEG	-	-2.7x	0.8x	1.6x	3.3x	6.18x	2.9x	2.8x
Capitalization / Revenue	0.68x	0.64x	0.69x	1.17x	1.34x	1.16x	1.11x	1.06x
EV / Revenue	0.73x	0.7x	0.75x	1.22x	1.4x	1.22x	1.17x	1.12x
EV / EBITDA	11.3x	11.9x	12.4x	19.4x	21.9x	18.7x	17.1x	15.7x
EV / EBIT	16x	17.2x	17.8x	28x	31.8x	27.3x	24.5x	22.2x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	81.6x	56.7x	49x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.23%	1.76%	2.04%
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%	0.89%	0.94%	0.99%
EPS ²	1.623	1.423	1.913	2.41	2.73	2.9	3.24	3.595
Distribution rate	45.2%	52.5%	39.7%	34.4%	34.4%	34.4%	32.3%	30.6%
Net sales ¹	5,67,762	6,05,881	6,42,637	6,74,538	7,06,413	7,52,172	7,86,933	8,25,571
EBITDA ¹	36,708	35,547	38,865	42,477	45,185	49,084	53,790	58,742
EBIT ¹	26,050	24,602	27,012	29,504	31,096	33,725	37,562	41,519
Net income ¹	13,673	11,680	15,511	19,436	21,893	23,130	25,857	28,562
Net Debt ¹	28,071	35,997	37,024	36,753	40,796	48,654	48,934	50,830
Reference price ²	46.60	47.96	55.08	98.16	119.14	111.74	111.74	111.74
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.($)
WALMART INC.	37.75x	1.22x	18.74x	0.91%	87TCr
LOBLAW COMPANIES LIMITED	28.35x	1.2x	10.49x	0.96%	5.28TCr
TESCO PLC	15.78x	0.54x	7.93x	3.27%	3.99TCr
SYSCO CORPORATION	20.79x	0.61x	11.59x	2.6%	3.97TCr
KROGER CO. (THE)	11.26x	0.33x	6.02x	2.6%	3.48TCr
AHOLD DELHAIZE N.V.	12.33x	0.47x	6x	3.77%	3.37TCr
WOOLWORTHS GROUP LIMITED	45.4x	0.89x	10.42x	2.4%	3.35TCr
GEORGE WESTON LIMITED	22.79x	0.76x	6.46x	1.35%	2.77TCr
AEON CO., LTD.	49.63x	0.61x	10.27x	1.09%	2.26TCr
US FOODS HOLDING CORP.	24.73x	0.63x	12.39x	-.--%	2.14TCr
Average	26.88x	0.73x	10.03x	1.89%	11.77TCr
Weighted average by Cap.	34.36x	1.09x	16.22x	1.22%