Valuation Walmart Inc. Swiss Exchange

Stocks

Market Closed - Swiss Exchange Other stock markets 18:36:40 14/07/2026 +03			After hours 00:34:04
114.18 ^USD	+0.28%		114.93	+0.66%

07:21pm	Shirofune Inc. Launches Walmart Connect Integration To Help Brands Automate Retail Media Campaign Management	CI
01:09pm	IN CASE YOU MISSED IT-Schedule of Reuters features from this week	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	895,523	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	-5.69%	-	-
Enterprise Value (EV) ¹	415,887	423,986	481,916	825,310	990,362	944,176	944,457	946,353
Change	-	1.95%	13.66%	71.26%	20%	-4.66%	0.03%	0.2%
P/E	28.7x	33.7x	28.8x	40.7x	43.6x	39.6x	35.5x	32x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	8.5x	7.7x	7.22x
PEG	-	-2.7x	0.8x	1.6x	3.3x	6.36x	3x	2.9x
Capitalization / Revenue	0.68x	0.64x	0.69x	1.17x	1.34x	1.19x	1.14x	1.08x
EV / Revenue	0.73x	0.7x	0.75x	1.22x	1.4x	1.26x	1.2x	1.15x
EV / EBITDA	11.3x	11.9x	12.4x	19.4x	21.9x	19.2x	17.6x	16.1x
EV / EBIT	16x	17.2x	17.8x	28x	31.8x	28x	25.1x	22.8x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	83.7x	58.2x	50.3x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.19%	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%	0.87%	0.91%	0.95%
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	752,233	787,002	825,606
EBITDA ¹	36,708	35,547	38,865	42,477	45,185	49,090	53,796	58,752
EBIT ¹	26,050	24,602	27,012	29,504	31,096	33,731	37,597	41,560
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	114.95	114.95	114.95
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 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.($)
LOBLAW COMPANIES LIMITED	28.23x	1.2x	10.39x	0.96%	52.75B
TESCO PLC	15.53x	0.53x	7.83x	3.32%	39.66B
SYSCO CORPORATION	20.15x	0.6x	11.5x	2.67%	38.6B
AHOLD DELHAIZE N.V.	13.16x	0.5x	6.26x	3.53%	36.12B
KROGER CO. (THE)	11.2x	0.33x	5.99x	2.61%	34.65B
WOOLWORTHS GROUP LIMITED	45.57x	0.89x	10.47x	2.39%	33.64B
GEORGE WESTON LIMITED	22.12x	0.74x	6.36x	1.39%	26.98B
AEON CO., LTD.	50.64x	0.62x	10.38x	1.07%	23.33B
US FOODS HOLDING CORP.	24.72x	0.63x	12.33x	-.--%	21.37B
Average	25.70x	0.67x	9.06x	1.99%	34.12B
Weighted average by Cap.	24.70x	0.70x	9.01x	2.11%