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 8,425 - -
Change - 33.24% -30.97% -27.89% -63.45% 5.51% - -
Enterprise Value (EV) 1 48,668 51,685 39,503 30,172 14,425 15,529 15,345 14,425
Change - 6.2% -23.57% -23.62% -52.19% 7.65% -1.19% -5.99%
P/E ratio 73.1x 17.3x 7x -7.09x -0.92x -16.8x -36.5x 25.2x
PBR 1.59x 1.84x 1.03x 0.77x 0.67x 0.86x 0.91x 0.88x
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 0.05x 0.05x
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 4.71x 4.76x 4x
EV / EBIT 9.34x 10.1x 7.7x 7.79x 5.5x 8.63x 8.63x 7.09x
EV / FCF 11.8x 12.4x 18.2x 214x -39.7x -52.1x 67.9x 13.9x
FCF Yield 8.45% 8.08% 5.48% 0.47% -2.52% -1.92% 1.47% 7.2%
Dividend per Share 2 1.87 1.88 1.912 1.92 1.23 0.8 1 1
Rate of return 4.92% 3.7% 5.45% 7.59% 13.3% 8.21% 10.3% 10.3%
EPS 2 0.52 2.93 5.01 -3.57 -10.01 -0.5794 -0.2668 0.3873
Distribution rate 360% 64.2% 38.2% -53.8% -12.3% -138% -375% 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 3,224 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 -484.7 323.5
Net Debt 1 15,722 7,787 9,202 8,323 6,440 7,103 6,919 5,999
Reference price 2 38.020 50.750 35.060 25.310 9.250 9.750 9.750 9.750
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 (N) EV / Sales (N) EV / EBITDA (N) Yield (N) Capi.($)
-16.83x0.1x4.71x8.21% 8.43B
30.99x1.38x42.27x-.--% 13.57B
38.07x1.88x31.43x-.--% 9.44B
17.24x0.73x7.81x1.91% 5.83B
25.26x1.62x12.39x2.51% 4.49B
18.26x1.09x8.17x1.86% 4.15B
18.42x1.68x10.24x4.46% 4.11B
23.09x0.39x9.09x1.65% 3B
-58.43x1.05x64.62x-.--% 2.43B
Average 10.67x 1.10x 21.19x percentage-no-prefix 6.16B
Weighted average by Cap. 16.79x 1.16x 22.93x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. WBA Stock
  4. Valuation Walgreens Boots Alliance, Inc.