Valuation Walmart Inc. Santiago S.E.

Stocks

Real-time Estimate Cboe BZX Other stock markets 11:46:39 14/07/2026 BST			5-day change	1st Jan Change
114.96 ^USD	-3.92%		0.00%	+11.18%

07:31am	A hidden pipeline brings Amazon and Walmart to African shoppers	RE
07-10	Take-Two 'GTA VI' Pre-Order Data Indicate 'Robust' Demand, B. Riley Says	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	913,428	-	-
Change	-	0.04%	14.67%	77.25%	20.42%	-3.81%	-	-
Enterprise Value (EV) ¹	415,887	423,986	481,916	825,310	990,362	962,082	962,363	964,258
Change	-	1.95%	13.66%	71.26%	20%	-2.86%	0.03%	0.2%
P/E	28.7x	33.7x	28.8x	40.7x	43.6x	39.6x	35.4x	31.9x
PBR	4.69x	5.11x	5.31x	8.67x	9.59x	8.49x	7.68x	7.21x
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	1.21x	1.16x	1.11x
EV / Revenue	0.73x	0.7x	0.75x	1.22x	1.4x	1.28x	1.22x	1.17x
EV / EBITDA	11.3x	11.9x	12.4x	19.4x	21.9x	19.6x	17.9x	16.4x
EV / EBIT	16x	17.2x	17.8x	28x	31.8x	28.5x	25.6x	23.2x
EV / FCF	37.6x	35.4x	31.9x	65.2x	66.4x	85.3x	59.4x	51.2x
FCF Yield	2.66%	2.83%	3.14%	1.53%	1.51%	1.17%	1.68%	1.95%
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	787,001	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	114.78	114.78	114.78
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	17/02/22	21/02/23	20/02/24	20/02/25	19/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LOBLAW COMPANIES LIMITED	28.62x	1.21x	10.53x	0.95%	53.16B
SYSCO CORPORATION	20.83x	0.62x	11.8x	2.59%	39.91B
TESCO PLC	15.4x	0.53x	7.78x	3.35%	39B
KROGER CO. (THE)	11.74x	0.34x	6.2x	2.49%	36.34B
AHOLD DELHAIZE N.V.	13.06x	0.49x	6.23x	3.56%	35.72B
WOOLWORTHS GROUP LIMITED	46.14x	0.9x	10.57x	2.36%	33.76B
GEORGE WESTON LIMITED	22.46x	0.75x	6.43x	1.37%	27.22B
AEON CO., LTD.	51.87x	0.63x	10.52x	1.04%	23.93B
US FOODS HOLDING CORP.	25.82x	0.65x	12.78x	-.--%	22.31B
Average	26.22x	0.68x	9.20x	1.97%	34.59B
Weighted average by Cap.	25.16x	0.71x	9.15x	2.07%