
Costco Wholesale Corp
NASDAQ:COST

Intrinsic Value
The intrinsic value of one
COST
stock under the Base Case scenario is
493.1
USD.
Compared to the current market price of 916.48 USD,
Costco Wholesale Corp
is
Overvalued by 46%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Costco Wholesale Corp
Fundamental Analysis

Costco’s narrow margins leave limited room to absorb rising labor and supply chain costs, potentially eroding profitability if wage pressure intensifies or if global sourcing becomes more expensive.
Costco’s recurring membership revenue is bolstered by strong renewal rates, providing a stable earnings foundation that supports the company’s ability to offer competitively low prices.

Revenue & Expenses Breakdown
Costco Wholesale Corp
Balance Sheet Decomposition
Costco Wholesale Corp
Current Assets | 36.9B |
Cash & Short-Term Investments | 13.2B |
Receivables | 3.1B |
Other Current Assets | 20.7B |
Non-Current Assets | 36.3B |
PP&E | 32.3B |
Other Non-Current Assets | 4B |
Free Cash Flow Analysis
Costco Wholesale Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Costco Wholesale Corp
Revenue
|
264.1B
USD
|
Cost of Revenue
|
-230.6B
USD
|
Gross Profit
|
33.5B
USD
|
Operating Expenses
|
-23.7B
USD
|
Operating Income
|
9.8B
USD
|
Other Expenses
|
-2.1B
USD
|
Net Income
|
7.6B
USD
|
COST Profitability Score
Profitability Due Diligence
Costco Wholesale Corp's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Costco Wholesale Corp's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
COST Solvency Score
Solvency Due Diligence
Costco Wholesale Corp's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

Score
Costco Wholesale Corp's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
COST Price Targets Summary
Costco Wholesale Corp
According to Wall Street analysts, the average 1-year price target for
COST
is 1 099.11 USD
with a low forecast of 898.9 USD and a high forecast of 1 265.25 USD.
Dividends
Current shareholder yield for COST is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
COST
stock under the Base Case scenario is
493.1
USD.
Compared to the current market price of 916.48 USD,
Costco Wholesale Corp
is
Overvalued by 46%.