Valuation Walmart Inc.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2026-04-10 EDT			After hours 19:57:11
126.77 ^USD	-1.83%		127.06	+0.22%

04-08	Walmart Inc. Presents at J.P. Morgan Retail Round Up Forum 2026, Apr-08-2026 12:00 PM
04-07	ASUS Announces All-New Zenbook Lineup Now Available in the United States	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Capitalization ¹	387,816	387,989	444,892	788,557	949,566	1,010,661	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	6.43%	-	-
Enterprise Value (EV) ¹	415,887	423,986	481,916	825,310	990,362	1,059,286	1,061,298	1,057,663
Change	-	1.95%	13.66%	71.26%	20%	6.96%	0.19%	-0.34%
P/E ratio	28.7x	33.7x	28.8x	40.7x	43.6x	43.7x	39.2x	34.9x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	9.08x	8.21x	7.65x
PEG	-	-2.7x	0.8x	1.6x	3.3x	7.09x	3.4x	2.8x
Capitalization / Revenue	0.68x	0.64x	0.69x	1.17x	1.34x	1.36x	1.3x	1.23x
EV / Revenue	0.73x	0.7x	0.75x	1.22x	1.4x	1.43x	1.37x	1.29x
EV / EBITDA	11.3x	11.9x	12.4x	19.4x	21.9x	21.6x	19.8x	18x
EV / EBIT	16x	17.2x	17.8x	28x	31.8x	31.3x	28.4x	25.5x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	73.4x	55.1x	50.3x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.36%	1.81%	1.99%
Dividend per Share ²	0.7333	0.7467	0.76	0.83	0.94	0.9737	1.047	1.06
Rate of return	1.57%	1.56%	1.38%	0.85%	0.79%	0.77%	0.83%	0.84%
EPS ²	1.623	1.423	1.913	2.41	2.73	2.898	3.231	3.635
Distribution rate	45.2%	52.5%	39.7%	34.4%	34.4%	33.6%	32.4%	29.2%
Net sales ¹	567,762	605,881	642,637	674,538	706,413	741,366	775,584	818,762
EBITDA ¹	36,708	35,547	38,865	42,477	45,185	49,058	53,570	58,651
EBIT ¹	26,050	24,602	27,012	29,504	31,096	33,878	37,397	41,554
Net income ¹	13,673	11,680	15,511	19,436	21,893	23,074	25,686	28,444
Net Debt ¹	28,071	35,997	37,024	36,753	40,796	48,625	50,636	47,002
Reference price ²	46.60	47.96	55.08	98.16	119.14	126.77	126.77	126.77
Nbr of stocks (in thousands)	8,321,635	8,090,400	8,076,701	8,033,386	7,970,167	7,972,403	-	-
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.	43.74x	1.43x	21.59x	0.77%	1,011B
LOBLAW COMPANIES LIMITED	27.85x	1.19x	10.26x	0.94%	53.31B
AHOLD DELHAIZE N.V.	15.1x	0.55x	6.94x	3.07%	42.33B
KROGER CO. (THE)	13.21x	0.37x	6.78x	2.09%	41.65B
TESCO PLC	17.97x	0.58x	8.6x	2.97%	41.61B
SYSCO CORPORATION	17.21x	0.55x	10.52x	2.97%	34.82B
WOOLWORTHS GROUP LIMITED	39.7x	0.85x	9.82x	2.67%	31.88B
AEON CO., LTD.	72.67x	0.76x	12.54x	0.77%	30.65B
GEORGE WESTON LIMITED	21.67x	0.73x	6.11x	1.36%	27.04B
US FOODS HOLDING CORP.	22.18x	0.6x	11.56x	-.--%	20.13B
Average	29.13x	0.76x	10.47x	1.76%	133.41B
Weighted average by Cap.	39.54x	1.25x	18.56x	1.06%