Valuation Costco Wholesale Corporation

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 08/05/2026 BST			5-day change	1st Jan Change
1,008.79 ^USD	-0.32%		-0.29%	+16.98%

05-08	Costco signals firmer US demand, despite high gasoline prices
05-07	Deutsche Bank Adjusts Costco Wholesale PT to $1,106 From $1,104, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	201,358	231,271	243,413	395,623	418,341	447,552	-	-
Change	-	14.86%	5.25%	62.53%	5.74%	6.98%	-	-
Enterprise Value (EV) ¹	197,591	227,625	236,171	391,614	409,893	435,796	432,679	430,084
Change	-	15.2%	3.75%	65.82%	4.67%	6.32%	-0.72%	-0.6%
P/E ratio	40.4x	39.7x	38.8x	53.9x	51.8x	49.2x	44.7x	40.6x
PBR	11.5x	11.2x	9.7x	16.7x	14.3x	12.6x	10.6x	9.08x
PEG	-	2.4x	5x	3.2x	5.2x	3.9x	4.47x	4x
Capitalization / Revenue	1.03x	1.02x	1x	1.55x	1.52x	1.49x	1.39x	1.29x
EV / Revenue	1.01x	1x	0.97x	1.54x	1.49x	1.46x	1.34x	1.24x
EV / EBITDA	23.3x	23.5x	23.2x	34x	32x	30.5x	27.2x	25.1x
EV / EBIT	29.5x	29.2x	29.1x	42.2x	39.5x	37.4x	33.5x	30.3x
EV / FCF	36.8x	65x	35x	59.1x	52.3x	52.8x	50.7x	41.1x
FCF Yield	2.72%	1.54%	2.86%	1.69%	1.91%	1.89%	1.97%	2.43%
Dividend per Share ²	2.98	3.38	3.84	19.36	4.92	5.443	5.955	6.318
Rate of return	0.65%	0.65%	0.7%	2.17%	0.52%	0.54%	0.59%	0.63%
EPS ²	11.27	13.14	14.16	16.56	18.21	20.52	22.57	24.84
Distribution rate	26.4%	25.7%	27.1%	117%	27%	26.5%	26.4%	25.4%
Net sales ¹	195,929	226,954	242,290	254,453	275,235	299,381	322,691	348,069
EBITDA ¹	8,489	9,693	10,191	11,522	12,809	14,297	15,905	17,160
EBIT ¹	6,708	7,793	8,114	9,285	10,383	11,639	12,921	14,193
Net income ¹	5,007	5,844	6,292	7,367	8,099	9,123	10,013	11,022
Net Debt ¹	-3,767	-3,646	-7,242	-4,009	-8,448	-11,756	-14,873	-17,468
Reference price ²	455.49	522.10	549.28	892.38	943.32	1,008.79	1,008.79	1,008.79
Nbr of stocks (in thousands)	442,069	442,963	443,148	443,335	443,477	443,653	-	-
Announcement Date	23/09/21	22/09/22	26/09/23	26/09/24	25/09/25	-	-	-

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.($)
COSTCO WHOLESALE CORPORATION	49.17x	1.46x	30.48x	0.54%	448B
WAL-MART DE MÉXICO, S.A.B. DE C.V.	17.99x	0.99x	9.6x	2.65%	57.23B
TARGET CORPORATION	15.78x	0.65x	8.38x	3.72%	56.89B
DOLLARAMA INC.	33.95x	6.45x	20.17x	0.29%	34.38B
DOLLAR GENERAL CORPORATION	15.55x	0.62x	7.95x	2.12%	24.95B
PAN PACIFIC INTERNATIONAL HOLDINGS CORPORATION	23.31x	1.17x	12.61x	0.96%	16.86B
PEPCO GROUP N.V.	14.51x	1.15x	5.77x	1.49%	5.02B
OLLIE'S BARGAIN OUTLET HOLDINGS, INC.	18.38x	1.53x	11.01x	-.--%	5.01B
CP AXTRGDS	15.19x	0.56x	8.22x	4.71%	4.76B
TRIAL HOLDINGS, INC.	131.61x	0.58x	12.17x	0.39%	3.24B
Average	33.54x	1.51x	12.64x	1.69%	65.59B
Weighted average by Cap.	40.47x	1.55x	24.30x	1.09%