Company Valuation: Walgreens Boots Alliance, Inc.

Data adjusted to current consolidation scope
Fiscal Period: August 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 32,946 43,898 30,301 21,849 7,985 8,745 - -
Change - 33.24% -30.97% -27.89% -63.45% 9.52% - -
Enterprise Value (EV) 1 48,668 51,685 39,503 30,172 14,425 15,849 15,664 14,745
Change - 6.2% -23.57% -23.62% -52.19% 9.87% -1.16% -5.87%
P/E ratio 73.1x 17.3x 7x -7.09x -0.92x -17.5x -38.3x 26.1x
PBR 1.59x 1.84x 1.03x 0.77x 0.67x 0.89x 0.95x 0.92x
PEG - 0x 0.1x 0x -0x 0.2x 0.7x -0x
Capitalization / Revenue 0.24x 0.33x 0.23x 0.16x 0.05x 0.06x 0.06x 0.06x
EV / Revenue 0.35x 0.39x 0.3x 0.22x 0.1x 0.1x 0.1x 0.09x
EV / EBITDA 6.82x 7.87x 6.3x 6.03x 3.6x 4.8x 4.83x 4.09x
EV / EBIT 9.34x 10.1x 7.7x 7.79x 5.5x 8.81x 8.81x 7.25x
EV / FCF 11.8x 12.4x 18.2x 214x -39.7x -53.1x 69.3x 14.2x
FCF Yield 8.45% 8.08% 5.48% 0.47% -2.52% -1.88% 1.44% 7.05%
Dividend per Share 2 1.87 1.88 1.912 1.92 1.23 0.9 1 1
Rate of return 4.92% 3.7% 5.45% 7.59% 13.3% 8.89% 9.88% 9.88%
EPS 2 0.52 2.93 5.01 -3.57 -10.01 -0.5794 -0.264 0.3873
Distribution rate 360% 64.2% 38.2% -53.8% -12.3% -155% -379% 258%
Net sales 1 139,537 132,509 132,703 139,081 147,658 151,894 154,826 157,499
EBITDA 1 7,138 6,567 6,268 5,002 4,008 3,298 3,241 3,607
EBIT 1 5,211 5,117 5,133 3,871 2,624 1,799 1,777 2,034
Net income 1 456 2,542 4,337 -3,080 -8,636 -678.6 -480.2 323.5
Net Debt 1 15,722 7,787 9,202 8,323 6,440 7,103 6,919 5,999
Reference price 2 38.02 50.75 35.06 25.31 9.25 10.12 10.12 10.12
Nbr of stocks (in thousands) 866,534 864,987 864,257 863,261 863,275 864,153 - -
Announcement Date 10/15/20 10/14/21 10/13/22 10/12/23 10/15/24 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio EV / Sales EV / EBITDA Yield Capi. ($)
-17.47x0.1x4.8x8.89%8.75B
28.47x1.24x38.02x-.--%12.51B
30.74x1.45x24.14x-.--%7.64B
16.99x0.72x7.68x1.94%5.77B
25.21x1.62x12.37x2.51%4.48B
18.54x1.69x10.31x4.43%4.13B
16.85x1.01x7.24x2.03%3.87B
22.6x0.39x8.96x1.68%2.95B
-62.83x1.14x69.76x-.--%2.63B
Average 8.79x 1.04x 20.36x percentage-no-prefix 5.86B
Weighted average by Cap. 13.13x 1.02x 20.53x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

evolution-chart WALGREENS-BOOTS-ALLIANCE-

Historical PBR trend

evolution-chart WALGREENS-BOOTS-ALLIANCE-

Evolution Enterprise Value / Sales

evolution-chart WALGREENS-BOOTS-ALLIANCE-

Change in Enterprise Value/EBITDA

evolution-chart WALGREENS-BOOTS-ALLIANCE-

Year-on-year evolution of the Yield

evolution-chart WALGREENS-BOOTS-ALLIANCE-
  1. Stock Market
  2. Equities
  3. WBA Stock
  4. Valuation Walgreens Boots Alliance, Inc.