Valuation Walmart Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 02:04:37 2026-07-29 EDT			5-day change	1st Jan Change
29.20 ^EUR	-2.01%		+0.69%	-1.35%

07-28	What to know about the US outbreak of cyclosporiasis intestinal illness	RE
07-28	Freshpet Poised to Deliver on Q2, Full-Year Financial Targets, Oppenheimer Says	MT

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	908,972	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	-4.27%	-	-
Enterprise Value (EV) ¹	415,887	423,986	481,916	825,310	990,362	957,625	957,906	959,802
Change	-	1.95%	13.66%	71.26%	20%	-3.31%	0.03%	0.2%
P/E	28.7x	33.7x	28.8x	40.7x	43.6x	39.4x	35.3x	31.8x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	8.45x	7.65x	7.17x
PEG	-	-2.7x	0.8x	1.6x	3.3x	6.33x	3x	2.9x
Capitalization / Revenue	0.68x	0.64x	0.69x	1.17x	1.34x	1.21x	1.16x	1.1x
EV / Revenue	0.73x	0.7x	0.75x	1.22x	1.4x	1.27x	1.22x	1.16x
EV / EBITDA	11.3x	11.9x	12.4x	19.4x	21.9x	19.5x	17.8x	16.3x
EV / EBIT	16x	17.2x	17.8x	28x	31.8x	28.4x	25.5x	23.1x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	84.9x	59.1x	51x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.18%	1.69%	1.96%
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%	0.87%	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%	30.6%
Net sales ¹	567,762	605,881	642,637	674,538	706,413	752,172	786,933	825,571
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	114.22	114.22	114.22
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.($)
LOBLAW COMPANIES LIMITED	29.13x	1.23x	10.77x	0.93%	54.2B
SYSCO CORPORATION	21.31x	0.62x	11.82x	2.53%	40.74B
TESCO PLC	16.14x	0.55x	8.07x	3.19%	40.73B
KROGER CO. (THE)	11.72x	0.34x	6.19x	2.49%	36.26B
AHOLD DELHAIZE N.V.	12.81x	0.49x	6.15x	3.63%	35.04B
WOOLWORTHS GROUP LIMITED	46.1x	0.9x	10.55x	2.37%	33.91B
GEORGE WESTON LIMITED	23.52x	0.78x	6.62x	1.31%	28.59B
AEON CO., LTD.	52.63x	0.63x	10.59x	1.03%	24.01B
US FOODS HOLDING CORP.	25.82x	0.66x	12.83x	-.--%	22.35B
Average	26.58x	0.69x	9.29x	1.94%	35.09B
Weighted average by Cap.	25.50x	0.72x	9.25x	2.04%