Valuation Walmart Inc. Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG Other stock markets 02:02:33 2026-07-21 EDT			5-day change	1st Jan Change
6.300 ^PTS	-1.56%		-0.78%	+4.92%

07-20	Wall Street's Patience Runs Thin
07-20	Goldman Sachs Adjusts Price Target on Walmart to $141 From $154, Maintains Buy Rating	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	892,896	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	-5.97%	-	-
Enterprise Value (EV) ¹	415,887	423,986	481,916	825,310	990,362	941,550	941,831	943,727
Change	-	1.95%	13.66%	71.26%	20%	-4.93%	0.03%	0.2%
P/E	28.7x	33.7x	28.8x	40.7x	43.6x	38.7x	34.6x	31.2x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	8.3x	7.51x	7.05x
PEG	-	-2.7x	0.8x	1.6x	3.3x	6.22x	3x	2.8x
Capitalization / Revenue	0.68x	0.64x	0.69x	1.17x	1.34x	1.19x	1.13x	1.08x
EV / Revenue	0.73x	0.7x	0.75x	1.22x	1.4x	1.25x	1.2x	1.14x
EV / EBITDA	11.3x	11.9x	12.4x	19.4x	21.9x	19.2x	17.5x	16.1x
EV / EBIT	16x	17.2x	17.8x	28x	31.8x	27.9x	25.1x	22.7x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	83.5x	58.1x	50.1x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.2%	1.72%	1.99%
Dividend per Share ²	0.7333	0.7467	0.76	0.83	0.94	0.9966	1.048	1.09
Rate of return	1.57%	1.56%	1.38%	0.85%	0.79%	0.89%	0.93%	0.97%
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%	30.3%
Net sales ¹	567,762	605,881	642,637	674,538	706,413	752,218	786,986	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	33,728	37,593	41,552
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	112.20	112.20	112.20
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	28.85x	1.22x	10.6x	0.94%	53.85B
TESCO PLC	15.76x	0.54x	7.91x	3.28%	40.03B
SYSCO CORPORATION	20.2x	0.6x	11.43x	2.67%	38.63B
AHOLD DELHAIZE N.V.	13.19x	0.5x	6.28x	3.52%	36.13B
KROGER CO. (THE)	11.55x	0.33x	6.13x	2.53%	35.75B
WOOLWORTHS GROUP LIMITED	45.54x	0.89x	10.46x	2.39%	33.63B
GEORGE WESTON LIMITED	22.98x	0.76x	6.55x	1.34%	27.99B
AEON CO., LTD.	51.7x	0.62x	10.49x	1.04%	23.75B
US FOODS HOLDING CORP.	24.13x	0.62x	12.12x	-.--%	20.93B
Average	25.99x	0.68x	9.11x	1.97%	34.52B
Weighted average by Cap.	24.98x	0.71x	9.05x	2.08%