Valuation Walmart Inc.

Stocks

Market Closed - Nasdaq Other stock markets 04:00:00 2026-07-14 pm EDT			Pre-market 08:45:59 am
113.70 ^USD	-0.94%		113.86	+0.14%

Jul. 14	Gorilla Commerce Announces Nationwide Walmart Launch of Gorilla Grip Bath Tub Mat	CI
Jul. 14	A hidden pipeline brings Amazon and Walmart to African shoppers	RE

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	387,816	387,989	444,892	788,557	949,566	904,834	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	-4.71%	-	-
Enterprise Value (EV) ¹	415,887	423,986	481,916	825,310	990,362	953,487	953,768	955,664
Change	-	1.95%	13.66%	71.26%	20%	-3.72%	0.03%	0.2%
P/E	28.7x	33.7x	28.8x	40.7x	43.6x	39.2x	35.1x	31.6x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	8.41x	7.61x	7.14x
PEG	-	-2.7x	0.8x	1.6x	3.3x	6.3x	3x	2.9x
Capitalization / Revenue	0.68x	0.64x	0.69x	1.17x	1.34x	1.2x	1.15x	1.1x
EV / Revenue	0.73x	0.7x	0.75x	1.22x	1.4x	1.27x	1.21x	1.16x
EV / EBITDA	11.3x	11.9x	12.4x	19.4x	21.9x	19.4x	17.7x	16.3x
EV / EBIT	16x	17.2x	17.8x	28x	31.8x	28.3x	25.4x	23x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	84.5x	58.8x	50.8x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.18%	1.7%	1.97%
Dividend per Share ²	0.7333	0.7467	0.76	0.83	0.94	0.9966	1.048	1.09
Rate of return	1.57%	1.56%	1.38%	0.85%	0.79%	0.88%	0.92%	0.96%
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%	30.3%
Net sales ¹	567,762	605,881	642,637	674,538	706,413	752,233	787,001	825,606
EBITDA ¹	36,708	35,547	38,865	42,477	45,185	49,090	53,796	58,752
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	23,130	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	113.70	113.70	113.70
Nbr of stocks (in thousands)	8,321,635	8,090,400	8,076,701	8,033,386	7,970,167	7,958,079	-	-
Announcement Date	2/17/22	2/21/23	2/20/24	2/20/25	2/19/26	-	-	-

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.	39.21x	1.27x	19.42x	0.88%	905B
LOBLAW COMPANIES LIMITED	28.27x	1.2x	10.41x	0.96%	52.83B
TESCO PLC	15.68x	0.54x	7.89x	3.29%	39.77B
SYSCO CORPORATION	20.68x	0.61x	11.73x	2.6%	39.62B
AHOLD DELHAIZE N.V.	13.25x	0.5x	6.29x	3.51%	36.37B
KROGER CO. (THE)	11.63x	0.34x	6.15x	2.51%	35.99B
WOOLWORTHS GROUP LIMITED	45.67x	0.89x	10.48x	2.38%	33.66B
GEORGE WESTON LIMITED	22.14x	0.74x	6.36x	1.39%	26.98B
AEON CO., LTD.	52.33x	0.63x	10.55x	1.03%	24.13B
US FOODS HOLDING CORP.	25.74x	0.65x	12.74x	-.--%	22.24B
Average	27.46x	0.74x	10.20x	1.86%	121.64B
Weighted average by Cap.	35.58x	1.12x	16.78x	1.18%