Valuation Walmart Inc. Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-10-19			5-day change	1st Jan Change
3.980 ^THB	0.00%		+8.15%	-

02:50pm	Walmart Set to Raise at Least $6 Billion From US, Canadian Bond Sales	MT
02:40pm	Walmart Set to Raise at Least $6 Billion From US, Canadian Bond Sales, Bloomberg Reports	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	942,608	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	-0.73%	-	-
Enterprise Value (EV) ¹	415,887	423,986	481,916	825,310	990,362	993,865	994,518	996,050
Change	-	1.95%	13.66%	71.26%	20%	0.35%	0.07%	0.15%
P/E	28.7x	33.7x	28.8x	40.7x	43.6x	41.3x	37.3x	33.4x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	8.75x	7.94x	7.43x
PEG	-	-2.7x	0.8x	1.6x	3.3x	7.62x	3.5x	2.8x
Capitalization / Revenue	0.68x	0.64x	0.69x	1.17x	1.34x	1.25x	1.2x	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	18.7x	17.2x
EV / EBIT	16x	17.2x	17.8x	28x	31.8x	29.5x	27x	24.4x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	84.5x	61.6x	53.9x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.18%	1.62%	1.85%
Dividend per Share ²	0.7333	0.7467	0.76	0.83	0.94	0.9964	1.05	1.108
Rate of return	1.57%	1.56%	1.38%	0.85%	0.79%	0.84%	0.88%	0.93%
EPS ²	1.623	1.423	1.913	2.41	2.73	2.878	3.185	3.56
Distribution rate	45.2%	52.5%	39.7%	34.4%	34.4%	34.6%	33%	31.1%
Net sales ¹	567,762	605,881	642,637	674,538	706,413	752,858	785,569	822,281
EBITDA ¹	36,708	35,547	38,865	42,477	45,185	49,166	53,316	57,881
EBIT ¹	26,050	24,602	27,012	29,504	31,096	33,665	36,850	40,803
Net income ¹	13,673	11,680	15,511	19,436	21,893	23,022	25,411	28,203
Net Debt ¹	28,071	35,997	37,024	36,753	40,796	51,257	51,910	53,442
Reference price ²	46.60	47.96	55.08	98.16	119.14	118.81	118.81	118.81
Nbr of stocks (in thousands)	8,321,635	8,090,400	8,076,701	8,033,386	7,970,167	7,933,746	-	-
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.	41.28x	1.32x	20.21x	0.84%	943B
LOBLAW COMPANIES LIMITED	27.05x	1.29x	11.21x	0.88%	56.96B
TESCO PLC	17.07x	0.59x	8.56x	3.02%	44.51B
SYSCO CORPORATION	17.16x	0.68x	12.74x	2.69%	40.45B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	22.52x	0.94x	6.24x	5.56%	38.08B
KROGER CO. (THE)	12.69x	0.35x	6.51x	2.36%	37.58B
WOOLWORTHS GROUP LIMITED	28.14x	0.87x	10x	2.62%	34.95B
AHOLD DELHAIZE N.V.	12.12x	0.46x	5.88x	3.88%	31.81B
SEVEN & I HOLDINGS CO., LTD.	16.3x	0.64x	7.34x	2.89%	29.42B
Average	21.59x	0.79x	9.86x	2.75%	139.6B
Weighted average by Cap.	35.89x	1.18x	17.37x	1.34%