DCF DETAIL is in Free Plan only for selected tickers below!

In general, to use DCF DETAIL feature to see all tickers, you need to be a paying customer, Try our Paid Plans,
email : [email protected] or use Help Section!!
Selected tickers used: ['WMT']


We have 6 report results for ticker: WMT - Walmart Inc., also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. DCF scenario play based on next 3 years

Image

2. DCF scenario play based on next 5 years

Image
Selected Group Tag Permalink: SUMMARY, Showing 6 report results for group: SUMMARY

1. Showing SUMMARY report for WMT [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 98.72 as of 2025-05-31
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011
WMT revenue 648.12B 611.29B 572.75B 559.15B 523.96B 514.40B 500.34B 485.87B 482.13B 485.65B 476.29B 469.16B 446.95B 421.85B
WMT owner_earnings 23.87B 17.90B 13.52B 25.81B 14.55B 17.41B 18.29B 21.59B 18.10B 19.39B 14.39B 17.09B 16.12B 16.00B
WMT cashflow::operating 35.73B 28.84B 24.18B 36.07B 25.25B 27.75B 28.34B 31.67B 27.55B 28.56B 23.26B 25.59B 24.25B 23.64B
WMT cashflow::fcf 15.12B 11.98B 11.07B 25.81B 14.55B 17.41B 18.29B 21.05B 16.07B 16.39B 10.14B 12.69B 10.74B 10.94B
WMT cashflow::realfcf 15.12B 11.98B 11.07B 25.81B 14.55B 17.41B 18.29B 21.05B 16.07B 16.39B 10.14B 12.69B 10.74B 10.94B
WMT netincome 16.27B 11.29B 13.94B 13.71B 15.20B 7.18B 10.52B 14.29B 15.08B 17.10B 16.70B 17.76B 16.39B 16.99B
WMT operatingincome 27.01B 20.43B 25.94B 22.55B 20.57B 21.96B 20.44B 22.76B 24.11B 27.15B 26.87B 27.80B 26.56B 25.54B
WMT marketcap 0.0 421.62B 374.09B 386.45B 386.76B 314.18B 246.91B 259.76B 184.27B 165.28B 231.56B 213.62B 185.39B 167.34B
WMT ev 0.0 528.80B 471.98B 493.25B 519.85B 422.19B 345.53B 356.31B 286.71B 264.23B 334.46B 310.76B 282.36B 167.34B
WMT shares 8.11B 8.20B 8.41B 2.83B 2.85B 2.93B 3.00B 3.10B 3.21B 3.24B 3.28B 3.39B 3.47B 3.67B
WMT shares_calc 8.11B 8.11B 8.12B 8.35B 8.52B 8.54B 8.75B 8.89B 9.26B 9.64B 9.89B 10.21B 10.46B 11.05B
WMT capex -20.61B -16.86B -13.11B -10.26B -10.71B -10.34B -10.05B -10.62B -11.48B -12.17B -13.12B -12.90B -13.51B -12.70B
WMT depreciation 11.85B 10.95B 10.66B 11.15B 10.99B 10.68B 10.53B 10.08B 9.45B 9.17B 8.87B 8.50B 8.13B 7.64B
WMT evToOcf 0.0 18.33 19.52 13.67 20.58 15.21 12.19 11.25 10.41 9.25 14.38 12.14 11.64 7.08
WMT pocf 0.0 14.62 15.47 10.71 15.31 11.32 8.71 8.20 6.69 5.79 9.96 8.35 7.64 7.08
WMT pe 0.0 37.34 26.84 28.20 25.44 43.76 23.46 18.17 12.22 9.67 13.87 12.03 11.31 9.85

2. Vertical Data, ratio wrt to shares_calc for WMT [show/hide charts] Current Market Price: 98.72 as of 2025-05-31
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011
WMT revenue 79.94 75.39 70.52 66.93 61.49 60.20 57.18 54.67 52.09 50.36 48.17 45.97 42.72 38.17
WMT owner_earnings 2.94 2.21 1.67 3.09 1.71 2.04 2.09 2.43 1.96 2.01 1.46 1.67 1.54 1.45
WMT cashflow::operating 4.41 3.56 2.98 4.32 2.96 3.25 3.24 3.56 2.98 2.96 2.35 2.51 2.32 2.14
WMT cashflow::fcf 1.86 1.48 1.36 3.09 1.71 2.04 2.09 2.37 1.74 1.70 1.03 1.24 1.03 0.99
WMT cashflow::realfcf 1.86 1.48 1.36 3.09 1.71 2.04 2.09 2.37 1.74 1.70 1.03 1.24 1.03 0.99
WMT netincome 2.01 1.39 1.72 1.64 1.78 0.84 1.20 1.61 1.63 1.77 1.69 1.74 1.57 1.54
WMT operatingincome 3.33 2.52 3.19 2.70 2.41 2.57 2.34 2.56 2.60 2.82 2.72 2.72 2.54 2.31
WMT marketcap 0.0 52.00 46.06 46.26 45.39 36.77 28.22 29.23 19.91 17.14 23.42 20.93 17.72 15.14
WMT ev 0.0 65.22 58.11 59.04 61.01 49.41 39.49 40.09 30.98 27.40 33.83 30.45 26.99 15.14
WMT shares 1.00 1.01 1.04 0.34 0.33 0.34 0.34 0.35 0.35 0.34 0.33 0.33 0.33 0.33
WMT shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
WMT capex -2.54 -2.08 -1.61 -1.23 -1.26 -1.21 -1.15 -1.19 -1.24 -1.26 -1.33 -1.26 -1.29 -1.15
WMT depreciation 1.46 1.35 1.31 1.33 1.29 1.25 1.20 1.13 1.02 0.95 0.90 0.83 0.78 0.69
This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for WMT [show/hide charts] Current Market Price: 98.72 as of 2025-05-31
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011
WMT revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
WMT owner_earnings 3.68% 2.93% 2.36% 4.62% 2.78% 3.38% 3.65% 4.44% 3.75% 3.99% 3.02% 3.64% 3.61% 3.79%
WMT cashflow::operating 5.51% 4.72% 4.22% 6.45% 4.82% 5.40% 5.66% 6.52% 5.71% 5.88% 4.88% 5.45% 5.43% 5.60%
WMT cashflow::fcf 2.33% 1.96% 1.93% 4.62% 2.78% 3.38% 3.65% 4.33% 3.33% 3.37% 2.13% 2.71% 2.40% 2.59%
WMT cashflow::realfcf 2.33% 1.96% 1.93% 4.62% 2.78% 3.38% 3.65% 4.33% 3.33% 3.37% 2.13% 2.71% 2.40% 2.59%
WMT netincome 2.51% 1.85% 2.43% 2.45% 2.90% 1.40% 2.10% 2.94% 3.13% 3.52% 3.51% 3.78% 3.67% 4.03%
WMT operatingincome 4.17% 3.34% 4.53% 4.03% 3.93% 4.27% 4.08% 4.69% 5.00% 5.59% 5.64% 5.93% 5.94% 6.05%
WMT marketcap 0.0 68.97% 65.31% 69.11% 73.81% 61.08% 49.35% 53.46% 38.22% 34.03% 48.62% 45.53% 41.48% 39.67%
WMT ev 0.0 86.51% 82.41% 88.21% 99.22% 82.07% 69.06% 73.33% 59.47% 54.41% 70.22% 66.24% 63.18% 39.67%
WMT shares 1.25% 1.34% 1.47% 0.51% 0.54% 0.57% 0.60% 0.64% 0.67% 0.67% 0.69% 0.72% 0.78% 0.87%
WMT shares_calc 1.25% 1.33% 1.42% 1.49% 1.63% 1.66% 1.75% 1.83% 1.92% 1.99% 2.08% 2.18% 2.34% 2.62%
WMT capex -3.18% -2.76% -2.29% -1.84% -2.04% -2.01% -2.01% -2.19% -2.38% -2.51% -2.75% -2.75% -3.02% -3.01%
WMT depreciation 1.83% 1.79% 1.86% 1.99% 2.10% 2.08% 2.10% 2.07% 1.96% 1.89% 1.86% 1.81% 1.82% 1.81%
This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for WMT Current Market Price: 98.72 as of 2025-05-31
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_ENDING_2024 CAGR_5Y_ENDING_2024 CAGR_3Y_ENDING_2024
WMT revenue 3.26% 4.73% 5.05%
WMT owner_earnings 2.34% 6.52% -2.57%
WMT cashflow::operating 2.52% 5.18% -0.32%
WMT cashflow::fcf -0.89% -2.78% -16.33%
WMT cashflow::realfcf -0.89% -2.78% -16.33%
WMT netincome -0.55% 17.78% 5.88%
WMT operatingincome -0.06% 4.23% 6.21%
WMT marketcap inf inf inf
WMT ev inf inf inf
WMT shares 10.72% 22.59% 42.01%
WMT shares_calc -1.91% -1.04% -0.99%
WMT capex -5.68% -12.88% -20.73%
WMT depreciation 2.89% 2.11% 2.05%
WMT evToOcf inf inf inf
WMT pocf inf inf inf
WMT pe inf inf inf

5. Rolling 5 yearly CAGR report Showing SUMMARY report for WMT Current Market Price: 98.72 as of 2025-05-31
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_2024 CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016
WMT netincome 17.78% 1.42% -0.50% -1.89% -2.33% -15.53% -9.93% -2.70% -2.36%
WMT operatingincome 4.23% -0.01% 2.65% -1.33% -5.40% -3.96% -5.97% -3.04% -1.15%
WMT marketcap inf 11.29% 7.57% 15.96% 18.53% 6.29% 2.94% 6.98% 1.95%
WMT ev inf 8.88% 5.78% 11.46% 14.49% 4.77% 2.14% 4.76% 11.37%
WMT shares 22.59% 22.32% 22.10% -2.46% -2.55% -2.26% -2.44% -2.25% -2.66%
WMT shares_calc -1.04% -1.51% -1.78% -2.03% -2.44% -2.88% -3.03% -3.21% -3.49%
WMT capex -12.88% -9.83% -4.12% 2.26% 2.61% 4.86% 5.11% 4.93% 2.04%
WMT depreciation 2.11% 0.78% 1.12% 3.36% 3.67% 3.78% 4.37% 4.39% 4.35%
WMT evToOcf inf 8.50% 11.65% 5.60% 17.34% 1.13% 0.08% -0.68% 8.01%
WMT pocf inf 10.91% 13.54% 9.87% 21.47% 2.59% 0.85% 1.42% -1.13%
WMT pe inf 9.74% 8.11% 18.20% 21.34% 25.83% 14.29% 9.95% 4.41%

6. Rolling 9 yearly CAGR report Showing SUMMARY report for WMT Current Market Price: 98.72 as of 2025-05-31
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_2024 CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020
WMT shares 10.72% 10.71% 10.63% -2.25% -2.77%
WMT shares_calc -1.91% -2.18% -2.51% -2.47% -2.85%
WMT capex -5.68% -2.75% -0.18% 3.10% 1.92%
WMT depreciation 2.89% 2.36% 2.54% 3.57% 4.12%
WMT evToOcf inf 2.73% 5.42% 1.80% 12.59%
WMT pocf inf 4.36% 7.09% 3.82% 8.95%
WMT pe inf 11.63% 9.33% 10.68% 11.12%


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...