Valuation Walmart Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 08:51:09 2026-06-16 EDT			5-day change	1st Jan Change
104.06 ^EUR	+0.89%		+1.13%	+8.89%

06-16	Warpaint says trading "difficult", but signs of improvement ahead	AN
06-16	India's Bigbasket names former Amazon veteran Amit Nanda as CEO	RE

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	963,166	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	1.43%	-	-
Enterprise Value (EV) ¹	415,887	423,986	481,916	825,310	990,362	1,007,618	1,010,216	1,011,534
Change	-	1.95%	13.66%	71.26%	20%	1.74%	0.26%	0.13%
P/E Ratio	28.7x	33.7x	28.8x	40.7x	43.6x	41.6x	37.3x	33.9x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	8.95x	8.1x	7.6x
PEG	-	-2.7x	0.8x	1.6x	3.3x	6.43x	3.2x	3.3x
Capitalization / Revenue	0.68x	0.64x	0.69x	1.17x	1.34x	1.28x	1.22x	1.17x
EV / Revenue	0.73x	0.7x	0.75x	1.22x	1.4x	1.34x	1.28x	1.23x
EV / EBITDA	11.3x	11.9x	12.4x	19.4x	21.9x	20.5x	18.8x	17.2x
EV / EBIT	16x	17.2x	17.8x	28x	31.8x	29.8x	26.8x	24.3x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	86.3x	61x	54x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.16%	1.64%	1.85%
Dividend per Share ²	0.7333	0.7467	0.76	0.83	0.94	0.9971	1.048	1.091
Rate of return	1.57%	1.56%	1.38%	0.85%	0.79%	0.82%	0.87%	0.9%
EPS ²	1.623	1.423	1.913	2.41	2.73	2.907	3.242	3.575
Distribution rate	45.2%	52.5%	39.7%	34.4%	34.4%	34.3%	32.3%	30.5%
Net sales ¹	567,762	605,881	642,637	674,538	706,413	752,137	787,011	825,666
EBITDA ¹	36,708	35,547	38,865	42,477	45,185	49,186	53,782	58,837
EBIT ¹	26,050	24,602	27,012	29,504	31,096	33,792	37,648	41,605
Net income ¹	13,673	11,680	15,511	19,436	21,893	23,190	25,922	28,479
Net Debt ¹	28,071	35,997	37,024	36,753	40,796	44,451	47,050	48,367
Reference price ²	46.60	47.96	55.08	98.16	119.14	121.03	121.03	121.03
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	28.45x	1.21x	10.5x	0.95%	53.6B
TESCO PLC	15.26x	0.53x	7.81x	3.37%	39.4B
KROGER CO. (THE)	12.49x	0.36x	6.5x	2.24%	39.25B
SYSCO CORPORATION	19.79x	0.59x	11.26x	2.71%	38.11B
AHOLD DELHAIZE N.V.	13.15x	0.5x	6.28x	3.55%	36.77B
WOOLWORTHS GROUP LIMITED	43.98x	0.87x	10.24x	2.47%	33.08B
GEORGE WESTON LIMITED	22.57x	0.75x	6.35x	1.29%	27.65B
AEON CO., LTD.	49.7x	0.72x	11.84x	1.05%	23.88B
US FOODS HOLDING CORP.	23.85x	0.61x	11.91x	-.--%	20.58B
Average	25.47x	0.68x	9.19x	1.96%	34.7B
Weighted average by Cap.	24.37x	0.70x	9.06x	2.07%