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']
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
727.56B
418.13B
371.09B
383.44B
383.53B
311.84B
245.35B
258.07B
183.40B
164.70B
230.17B
212.33B
184.24B
166.38B
WMT
ev
779.01B
516.69B
454.22B
472.50B
507.17B
412.13B
337.21B
347.75B
277.13B
254.52B
325.79B
301.69B
274.65B
166.38B
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
8.09B
8.09B
8.11B
8.34B
8.51B
8.53B
8.73B
8.87B
9.24B
9.63B
9.87B
10.19B
10.44B
11.03B
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
21.81
17.92
18.78
13.10
20.08
14.85
11.90
10.98
10.06
8.91
14.01
11.79
11.32
7.04
WMT
pocf
20.37
14.50
15.35
10.63
15.19
11.24
8.66
8.15
6.66
5.77
9.90
8.30
7.60
7.04
WMT
pe
44.72
37.03
26.62
27.98
25.23
43.44
23.32
18.06
12.16
9.63
13.79
11.96
11.24
9.79
2. Vertical Data, ratio wrt to shares_calc for WMT [show/hide charts] Current Market Price: 96.12 as of 2025-06-23
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
80.08
75.52
70.64
67.05
61.60
60.31
57.28
54.77
52.18
50.45
48.26
46.05
42.79
38.23
WMT
owner_earnings
2.95
2.21
1.67
3.09
1.71
2.04
2.09
2.43
1.96
2.01
1.46
1.68
1.54
1.45
WMT
cashflow::operating
4.41
3.56
2.98
4.33
2.97
3.25
3.24
3.57
2.98
2.97
2.36
2.51
2.32
2.14
WMT
cashflow::fcf
1.87
1.48
1.37
3.09
1.71
2.04
2.09
2.37
1.74
1.70
1.03
1.25
1.03
0.99
WMT
cashflow::realfcf
1.87
1.48
1.37
3.09
1.71
2.04
2.09
2.37
1.74
1.70
1.03
1.25
1.03
0.99
WMT
netincome
2.01
1.40
1.72
1.64
1.79
0.84
1.20
1.61
1.63
1.78
1.69
1.74
1.57
1.54
WMT
operatingincome
3.34
2.52
3.20
2.70
2.42
2.57
2.34
2.57
2.61
2.82
2.72
2.73
2.54
2.31
WMT
marketcap
89.89
51.66
45.77
45.98
45.09
36.56
28.09
29.09
19.85
17.11
23.32
20.84
17.64
15.08
WMT
ev
96.25
63.84
56.02
56.66
59.62
48.32
38.61
39.20
30.00
26.44
33.01
29.61
26.30
15.08
WMT
shares
1.00
1.01
1.04
0.34
0.34
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
-2.55
-2.08
-1.62
-1.23
-1.26
-1.21
-1.15
-1.20
-1.24
-1.26
-1.33
-1.27
-1.29
-1.15
WMT
depreciation
1.46
1.35
1.31
1.34
1.29
1.25
1.21
1.14
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: 96.12 as of 2025-06-23
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
112.26%
68.40%
64.79%
68.58%
73.20%
60.62%
49.04%
53.11%
38.04%
33.91%
48.32%
45.26%
41.22%
39.44%
WMT
ev
120.20%
84.52%
79.30%
84.50%
96.79%
80.12%
67.40%
71.57%
57.48%
52.41%
68.40%
64.30%
61.45%
39.44%
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%
1.32%
1.42%
1.49%
1.62%
1.66%
1.75%
1.83%
1.92%
1.98%
2.07%
2.17%
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 [show/hide charts] Current Market Price: 96.12 as of 2025-06-23
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
17.95%
18.46%
23.80%
WMT
ev
13.23%
13.58%
18.14%
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
10.46%
7.99%
18.52%
WMT
pocf
15.05%
12.63%
24.21%
WMT
pe
18.60%
0.58%
16.92%
5. Rolling 5 yearly CAGR report Showing SUMMARY report for WMT [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 96.12 as of 2025-06-23
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
revenue
4.73%
4.09%
3.34%
3.01%
1.53%
1.55%
1.30%
1.68%
2.71%
WMT
owner_earnings
6.52%
-0.43%
-8.93%
7.36%
-5.58%
3.89%
1.36%
6.01%
2.49%
WMT
cashflow::operating
5.18%
0.35%
-5.25%
5.54%
-2.43%
3.60%
2.06%
5.48%
3.11%
WMT
cashflow::fcf
-2.78%
-8.10%
-12.06%
9.93%
-2.35%
11.41%
7.57%
14.40%
7.99%
WMT
cashflow::realfcf
-2.78%
-8.10%
-12.06%
9.93%
-2.35%
11.41%
7.57%
14.40%
7.99%
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
18.46%
11.25%
7.53%
15.89%
18.42%
6.26%
2.93%
6.97%
1.97%
WMT
ev
13.58%
8.91%
5.49%
11.26%
14.78%
4.81%
2.25%
4.83%
10.74%
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
7.99%
8.53%
11.33%
5.42%
17.65%
1.17%
0.19%
-0.61%
7.40%
WMT
pocf
12.63%
10.86%
13.50%
9.80%
21.36%
2.57%
0.85%
1.41%
-1.10%
WMT
pe
0.58%
9.69%
8.07%
18.14%
21.24%
25.80%
14.29%
9.95%
4.43%
6. Rolling 9 yearly CAGR report Showing SUMMARY report for WMT [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 96.12 as of 2025-06-23
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
revenue
3.26%
2.81%
2.24%
2.52%
2.44%
WMT
owner_earnings
2.34%
2.45%
-2.57%
5.37%
-1.05%
WMT
cashflow::operating
2.52%
2.42%
-0.63%
4.51%
0.74%
WMT
cashflow::fcf
-0.89%
1.87%
-1.50%
10.23%
3.22%
WMT
cashflow::realfcf
-0.89%
1.87%
-1.50%
10.23%
3.22%
WMT
netincome
-0.55%
-4.25%
-2.65%
-1.97%
-1.23%
WMT
operatingincome
-0.06%
-3.00%
-0.77%
-1.80%
-2.38%
WMT
marketcap
17.95%
6.86%
6.40%
8.49%
9.72%
WMT
ev
13.23%
5.26%
4.65%
6.21%
13.18%
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
10.46%
2.77%
5.31%
1.64%
12.35%
WMT
pocf
15.05%
4.33%
7.07%
3.80%
8.92%
WMT
pe
18.60%
11.60%
9.30%
10.66%
11.09%
Selected Group Tag Permalink: VERTICAL_PER_SHARE_CALC_SUMMARY, Showing 1 report results for group: VERTICAL_PER_SHARE_CALC_SUMMARY
1. Vertical Data, ratio wrt to shares_calc for WMT [show/hide charts] Current Market Price: 96.12 as of 2025-06-23
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
80.08
75.52
70.64
67.05
61.60
60.31
57.28
54.77
52.18
50.45
48.26
46.05
42.79
38.23
WMT
owner_earnings
2.95
2.21
1.67
3.09
1.71
2.04
2.09
2.43
1.96
2.01
1.46
1.68
1.54
1.45
WMT
cashflow::operating
4.41
3.56
2.98
4.33
2.97
3.25
3.24
3.57
2.98
2.97
2.36
2.51
2.32
2.14
WMT
cashflow::fcf
1.87
1.48
1.37
3.09
1.71
2.04
2.09
2.37
1.74
1.70
1.03
1.25
1.03
0.99
WMT
cashflow::realfcf
1.87
1.48
1.37
3.09
1.71
2.04
2.09
2.37
1.74
1.70
1.03
1.25
1.03
0.99
WMT
netincome
2.01
1.40
1.72
1.64
1.79
0.84
1.20
1.61
1.63
1.78
1.69
1.74
1.57
1.54
WMT
operatingincome
3.34
2.52
3.20
2.70
2.42
2.57
2.34
2.57
2.61
2.82
2.72
2.73
2.54
2.31
WMT
marketcap
89.89
51.66
45.77
45.98
45.09
36.56
28.09
29.09
19.85
17.11
23.32
20.84
17.64
15.08
WMT
ev
96.25
63.84
56.02
56.66
59.62
48.32
38.61
39.20
30.00
26.44
33.01
29.61
26.30
15.08
WMT
shares
1.00
1.01
1.04
0.34
0.34
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
-2.55
-2.08
-1.62
-1.23
-1.26
-1.21
-1.15
-1.20
-1.24
-1.26
-1.33
-1.27
-1.29
-1.15
WMT
depreciation
1.46
1.35
1.31
1.34
1.29
1.25
1.21
1.14
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
Selected Group Tag Permalink: VERTICAL_REVENUE_SUMMARY, Showing 1 report results for group: VERTICAL_REVENUE_SUMMARY
1. Vertical Data, ratio wrt to revenue for WMT [show/hide charts] Current Market Price: 96.12 as of 2025-06-23
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
112.26%
68.40%
64.79%
68.58%
73.20%
60.62%
49.04%
53.11%
38.04%
33.91%
48.32%
45.26%
41.22%
39.44%
WMT
ev
120.20%
84.52%
79.30%
84.50%
96.79%
80.12%
67.40%
71.57%
57.48%
52.41%
68.40%
64.30%
61.45%
39.44%
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%
1.32%
1.42%
1.49%
1.62%
1.66%
1.75%
1.83%
1.92%
1.98%
2.07%
2.17%
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
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)