Valuation Walmart Inc. Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 16:44:16 2026-08-28 EDT			5-day change	1st Jan Change
26.80 ^EUR	0.00%		0.00%	-10.07%

08-28	Walmart to Pay $50 Million to Settle Allegations of Illegally Filling Invalid Opioid Prescriptions	DJ
08-28	Best Buy's Comparable Sales Guidance Implies Growth Slow Down in Second Half, Wedbush 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	820,398	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	-13.6%	-	-
Enterprise Value (EV) ¹	415,887	423,986	481,916	825,310	990,362	872,699	871,517	872,824
Change	-	1.95%	13.66%	71.26%	20%	-11.88%	-0.14%	0.15%
P/E	28.7x	33.7x	28.8x	40.7x	43.6x	35.8x	32.2x	28.8x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	7.56x	6.86x	6.4x
PEG	-	-2.7x	0.8x	1.6x	3.3x	6.53x	2.9x	2.5x
Capitalization / Revenue	0.68x	0.64x	0.69x	1.17x	1.34x	1.09x	1.04x	1x
EV / Revenue	0.73x	0.7x	0.75x	1.22x	1.4x	1.16x	1.11x	1.06x
EV / EBITDA	11.3x	11.9x	12.4x	19.4x	21.9x	17.7x	16.3x	15.1x
EV / EBIT	16x	17.2x	17.8x	28x	31.8x	25.9x	23.6x	21.4x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	76.3x	53.9x	47.1x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.31%	1.86%	2.12%
Dividend per Share ²	0.7333	0.7467	0.76	0.83	0.94	0.997	1.046	1.1
Rate of return	1.57%	1.56%	1.38%	0.85%	0.79%	0.97%	1.01%	1.07%
EPS ²	1.623	1.423	1.913	2.41	2.73	2.88	3.2	3.575
Distribution rate	45.2%	52.5%	39.7%	34.4%	34.4%	34.6%	32.7%	30.8%
Net sales ¹	567,762	605,881	642,637	674,538	706,413	752,265	785,661	822,435
EBITDA ¹	36,708	35,547	38,865	42,477	45,185	49,193	53,375	57,963
EBIT ¹	26,050	24,602	27,012	29,504	31,096	33,752	36,902	40,802
Net income ¹	13,673	11,680	15,511	19,436	21,893	22,986	25,517	28,198
Net Debt ¹	28,071	35,997	37,024	36,753	40,796	52,301	51,119	52,425
Reference price ²	46.60	47.96	55.08	98.16	119.14	103.09	103.09	103.09
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.	35.8x	1.16x	17.74x	0.97%	820B
LOBLAW COMPANIES LIMITED	23.33x	1.12x	9.76x	1.02%	50.12B
SYSCO CORPORATION	16.28x	0.63x	11.8x	2.71%	39.26B
TESCO PLC	15.03x	0.52x	7.65x	3.43%	38.64B
KROGER CO. (THE)	11.43x	0.33x	6.09x	2.57%	35.38B
WOOLWORTHS GROUP LIMITED	27.08x	0.84x	9.71x	2.72%	34.68B
AHOLD DELHAIZE N.V.	11.39x	0.45x	5.67x	4.13%	31B
GEORGE WESTON LIMITED	20.21x	0.76x	6.28x	1.28%	26.43B
AEON CO., LTD.	50.18x	0.56x	9.42x	1.08%	23.51B
Average	23.41x	0.71x	9.35x	2.21%	122.16B
Weighted average by Cap.	31.99x	1.04x	15.39x	1.32%