Valuation Walmart Inc. Sao Paulo

Stocks

Delayed Sao Paulo 22:58:40 03/11/2026 +03			5-day change	1st Jan Change
42.81 ^BRL	+1.88%		+7.26%	+11.74%

09:46pm	Target Poised to At Least Match Third-Quarter Street Views, Oppenheimer Says	MT
11:12am	The JM Smucker Company : Brewing Its Way Back

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	1,013,060	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	6.69%	-	-
Enterprise Value (EV) ¹	415,887	423,986	481,916	825,310	990,362	1,064,317	1,064,970	1,066,502
Change	-	1.95%	13.66%	71.26%	20%	7.47%	0.06%	0.14%
P/E	28.7x	33.7x	28.8x	40.7x	43.6x	44.4x	40.1x	35.9x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	9.4x	8.54x	7.98x
PEG	-	-2.7x	0.8x	1.6x	3.3x	8.19x	3.8x	3x
Capitalization / Revenue	0.68x	0.64x	0.69x	1.17x	1.34x	1.35x	1.29x	1.23x
EV / Revenue	0.73x	0.7x	0.75x	1.22x	1.4x	1.41x	1.36x	1.3x
EV / EBITDA	11.3x	11.9x	12.4x	19.4x	21.9x	21.6x	20x	18.4x
EV / EBIT	16x	17.2x	17.8x	28x	31.8x	31.6x	28.9x	26.1x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	90.5x	66x	57.8x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.1%	1.51%	1.73%
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%	0.78%	0.82%	0.87%
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	752,857	785,570	822,281
EBITDA ¹	36,708	35,547	38,865	42,477	45,185	49,173	53,359	57,998
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	127.69	127.69	127.69
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 A	2/21/23 A	2/20/24 A	2/20/25 A	2/19/26 A	-	-	-

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.	44.37x	1.41x	21.64x	0.78%	1,013B
LOBLAW COMPANIES LIMITED	26.88x	1.28x	11.19x	0.88%	57.31B
TESCO PLC	17.39x	0.6x	8.7x	2.97%	45.61B
SYSCO CORPORATION	16.94x	0.68x	12.62x	2.71%	40.21B
KROGER CO. (THE)	13.63x	0.37x	6.85x	2.21%	40.37B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	22.48x	0.97x	6.47x	5.14%	38.87B
WOOLWORTHS GROUP LIMITED	27.17x	0.84x	9.71x	2.72%	33.76B
AHOLD DELHAIZE N.V.	12.01x	0.46x	5.85x	3.92%	31.35B
SEVEN & I HOLDINGS CO., LTD.	17.09x	0.66x	7.58x	2.76%	30.81B
Average	21.99x	0.81x	10.07x	2.68%	147.93B
Weighted average by Cap.	38.46x	1.26x	18.59x	1.26%