Valuation Walmart Inc. Santiago S.E.

Stocks

Real-time Estimate Cboe BZX Other stock markets 12:38:11 07/07/26 am AEST			5-day change	1st Jan Change
110.17 ^USD	-7.92%		0.00%	+11.18%

08:03pm	US back-to-school bargain hunt starts early as higher bills pressure families	RE
01/07	Grocer Discounts Amid High Food Prices Raise Margin Concerns Ahead of Fourth of July	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	890,032	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	-6.27%	-	-
Enterprise Value (EV) ¹	415,887	423,986	481,916	825,310	990,362	936,668	936,957	938,149
Change	-	1.95%	13.66%	71.26%	20%	-5.42%	0.03%	0.13%
P/E	28.7x	33.7x	28.8x	40.7x	43.6x	38.6x	34.6x	31.3x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	8.27x	7.49x	7.02x
PEG	-	-2.7x	0.8x	1.6x	3.3x	6.18x	3x	3x
Capitalization / Revenue	0.68x	0.64x	0.69x	1.17x	1.34x	1.18x	1.13x	1.08x
EV / Revenue	0.73x	0.7x	0.75x	1.22x	1.4x	1.25x	1.19x	1.14x
EV / EBITDA	11.3x	11.9x	12.4x	19.4x	21.9x	19.1x	17.4x	16x
EV / EBIT	16x	17.2x	17.8x	28x	31.8x	27.8x	24.9x	22.6x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	80.4x	56.5x	49.8x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.24%	1.77%	2.01%
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%	0.89%	0.94%	0.98%
EPS ²	1.623	1.423	1.913	2.41	2.73	2.9	3.237	3.576
Distribution rate	45.2%	52.5%	39.7%	34.4%	34.4%	34.4%	32.4%	30.5%
Net sales ¹	567,762	605,881	642,637	674,538	706,413	752,240	787,028	825,662
EBITDA ¹	36,708	35,547	38,865	42,477	45,185	49,090	53,797	58,753
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	23,135	25,841	28,431
Net Debt ¹	28,071	35,997	37,024	36,753	40,796	46,637	46,926	48,118
Reference price ²	46.60	47.96	55.08	98.16	119.14	111.84	111.84	111.84
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	17/2/22	21/2/23	20/2/24	20/2/25	19/2/26	-	-	-

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	27.51x	1.17x	10.17x	0.99%	51B
SYSCO CORPORATION	21.17x	0.62x	11.94x	2.54%	40.56B
TESCO PLC	15.36x	0.53x	7.81x	3.36%	39.13B
AHOLD DELHAIZE N.V.	13.17x	0.5x	6.27x	3.53%	36.16B
KROGER CO. (THE)	11.53x	0.33x	6.12x	2.54%	35.67B
WOOLWORTHS GROUP LIMITED	45.98x	0.9x	10.55x	2.36%	33.7B
GEORGE WESTON LIMITED	21.85x	0.73x	6.3x	1.41%	26.35B
AEON CO., LTD.	52.29x	0.63x	10.5x	1.04%	24.14B
US FOODS HOLDING CORP.	26.85x	0.67x	13.07x	-.--%	22.97B
Average	26.19x	0.68x	9.19x	1.97%	34.41B
Weighted average by Cap.	25.04x	0.70x	9.14x	2.08%