Valuation Walmart Inc. Lima

Stocks

Real-time Estimate Cboe BZX Other stock markets 20:00:00 2026-06-23 EDT			5-day change	1st Jan Change
118.53 ^USD	+1.09%		-2.95%	+4.45%

08:31pm	Walmart's Flipkart plans India quick commerce expansion ahead of IPO	RE
06-23	Communications Services Up Amid Deal Activity -- Communications Services Roundup	DJ

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	950,354	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	0.08%	-	-
Enterprise Value (EV) ¹	415,887	423,986	481,916	825,310	990,362	994,805	997,403	998,721
Change	-	1.95%	13.66%	71.26%	20%	0.45%	0.26%	0.13%
P/E	28.7x	33.7x	28.8x	40.7x	43.6x	41.1x	36.9x	33.4x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	8.83x	7.99x	7.5x
PEG	-	-2.7x	0.8x	1.6x	3.3x	6.34x	3.2x	3.2x
Capitalization / Revenue	0.68x	0.64x	0.69x	1.17x	1.34x	1.26x	1.21x	1.15x
EV / Revenue	0.73x	0.7x	0.75x	1.22x	1.4x	1.32x	1.27x	1.21x
EV / EBITDA	11.3x	11.9x	12.4x	19.4x	21.9x	20.2x	18.5x	17x
EV / EBIT	16x	17.2x	17.8x	28x	31.8x	29.4x	26.5x	24x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	85.2x	60.3x	53.4x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.17%	1.66%	1.87%
Dividend per Share ²	0.7333	0.7467	0.76	0.83	0.94	0.9971	1.048	1.091
Rate of return	1.57%	1.56%	1.38%	0.85%	0.79%	0.83%	0.88%	0.91%
EPS ²	1.623	1.423	1.913	2.41	2.73	2.907	3.24	3.575
Distribution rate	45.2%	52.5%	39.7%	34.4%	34.4%	34.3%	32.4%	30.5%
Net sales ¹	567,762	605,881	642,637	674,538	706,413	752,196	786,994	825,666
EBITDA ¹	36,708	35,547	38,865	42,477	45,185	49,186	53,863	58,837
EBIT ¹	26,050	24,602	27,012	29,504	31,096	33,797	37,641	41,605
Net income ¹	13,673	11,680	15,511	19,436	21,893	23,191	25,903	28,479
Net Debt ¹	28,071	35,997	37,024	36,753	40,796	44,451	47,050	48,367
Reference price ²	46.60	47.96	55.08	98.16	119.14	119.42	119.42	119.42
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LOBLAW COMPANIES LIMITED	27.92x	1.19x	10.32x	0.97%	51.91B
TESCO PLC	14.79x	0.52x	7.6x	3.49%	37.4B
SYSCO CORPORATION	19.37x	0.58x	11.08x	2.77%	37.29B
AHOLD DELHAIZE N.V.	12.5x	0.48x	6.06x	3.73%	34.47B
KROGER CO. (THE)	10.94x	0.32x	5.94x	2.61%	34.16B
WOOLWORTHS GROUP LIMITED	44.56x	0.88x	10.31x	2.44%	33.01B
GEORGE WESTON LIMITED	22.08x	0.74x	6.25x	1.32%	26.71B
AEON CO., LTD.	48.19x	0.6x	10.09x	1.12%	22.36B
US FOODS HOLDING CORP.	23.67x	0.61x	11.84x	-.--%	20.43B
Average	24.89x	0.66x	8.83x	2.05%	33.08B
Weighted average by Cap.	24.02x	0.69x	8.80x	2.16%