Valuation Walmart Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:03:27 2026-08-19 EDT			5-day change	1st Jan Change
30.00 ^EUR	+1.35%		+2.74%	+1.35%

08:35pm	US STOCKS-US stock futures steady after tech slump; investors focus on Middle East tensions	RE
08-19	Consumer Cos Up After Target, Lowe's Earnings -- Consumer 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	909,608	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	-4.21%	-	-
Enterprise Value (EV) ¹	415,887	423,986	481,916	825,310	990,362	958,654	958,795	960,153
Change	-	1.95%	13.66%	71.26%	20%	-3.2%	0.01%	0.14%
P/E	28.7x	33.7x	28.8x	40.7x	43.6x	39.5x	35.3x	31.9x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	8.45x	7.64x	7.15x
PEG	-	-2.7x	0.8x	1.6x	3.3x	6.58x	3x	3x
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	16.4x
EV / EBIT	16x	17.2x	17.8x	28x	31.8x	28.5x	25.6x	23.2x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	79.7x	57x	51x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.25%	1.75%	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	2.894	3.234	3.583
Distribution rate	45.2%	52.5%	39.7%	34.4%	34.4%	34.4%	32.4%	30.8%
Net sales ¹	567,762	605,881	642,637	674,538	706,413	752,265	786,651	825,588
EBITDA ¹	36,708	35,547	38,865	42,477	45,185	49,071	53,758	58,667
EBIT ¹	26,050	24,602	27,012	29,504	31,096	33,694	37,498	41,444
Net income ¹	13,673	11,680	15,511	19,436	21,893	23,086	25,745	28,451
Net Debt ¹	28,071	35,997	37,024	36,753	40,796	49,045	49,186	50,545
Reference price ²	46.60	47.96	55.08	98.16	119.14	114.30	114.30	114.30
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.	39.81x	1.28x	19.68x	0.87%	917B
LOBLAW COMPANIES LIMITED	23.51x	1.13x	9.84x	1.01%	50.55B
SYSCO CORPORATION	20.5x	0.6x	11.48x	2.63%	39.22B
TESCO PLC	14.66x	0.51x	7.51x	3.52%	37.64B
KROGER CO. (THE)	11.15x	0.33x	5.98x	2.62%	34.52B
WOOLWORTHS GROUP LIMITED	45.74x	0.89x	10.48x	2.39%	34.21B
AHOLD DELHAIZE N.V.	11.86x	0.46x	5.82x	3.96%	32.21B
GEORGE WESTON LIMITED	20.21x	0.76x	6.28x	1.28%	26.45B
AEON CO., LTD.	50.19x	0.61x	10.35x	1.08%	23.44B
Average	26.40x	0.73x	9.71x	2.15%	132.78B
Weighted average by Cap.	36.05x	1.14x	17.10x	1.2%