We need your help to keep running SecDiver.com for FREE

Dear Investing buddy, Sorry to interrupt, but today we ask you to help SecDiver's commitment of being FREE for all investors and providing best tools only available to Hedge funds. 99% of our readers don't give; they keep reading. All we ask is $5 if you can afford $5, or $25 if you can afford $25. We ask you, humbly: Please don't scroll away.
Our goal is to keep our service ads free and your donation will be helpful in this direction, We plan to remove ads altogether once we can manage our costs.

Donate us


Welcome to Reverse DCF page to understand market expectations about your interested Stock   


We have 2 report results for ticker: WMT - Walmart Inc., also organized by 1 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. (new)Reverse DCF based on cashflow:operating(operating cash flow) for WMT price: 91.94 as of date: 2025-01-20 [show/hide charts] Current Market Price: 91.94 as of 2025-01-20
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 expectedGrowthRate_MarketIsPricing
WMT PE_YEAR_2029 = 7 33.25%
WMT PE_YEAR_2029 = 10 25.03%
WMT PE_YEAR_2029 = 15 16.0%
WMT PE_YEAR_2029 = 20 9.86%
WMT PE_YEAR_2029 = 25 5.27%
WMT PE_YEAR_2029 = 30 1.63%
WMT PE_YEAR_2029 = 40 -3.9%
WMT input_data {"marketcap": 745449520000.0, "cashflow_fcf_key": 35726000000.0, "discount_rate": 0.1, "period": 5}
WMT input_data_url_param input_data={"marketcap": 745449520000.0, "cashflow_fcf_key": 35726000000.0, "discount_rate": 0.1, "period": 5}
In this report, we are doing Reverse DCF assuming for today's current price: 91.94 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 5 years from today - if PE of the stock is X, what should be the growth rate from today to meet that PE in future
2. lower PE in future is a reasonable justification, higher PE in future is risky
3. Assumptions: We are using discount rate as 10%, Period as 5 years and Reinvestment Rate of 100% in the default report, overriding will change this values
4. You can override values by passing the input data as a query param to the URL
5. direct link: reverse dcf for WMT
6. override link: reverse dcf with override in URL for WMT
7. inf values means, cashflow::operating is negative or we do not have data for the stock/ticker

2. Showing REVERSE_DCF_RAW report for WMT [show/hide charts] Current Market Price: 91.94 as of 2025-01-20
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

Reverse DCF Calculator

(last year value Or average of last 3 years)
(typically it's the min return you expect, 10% is a good one)

Reverse DCF Output

PE after Year Expected Growth Rate Market is Pricing in

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...