
Walmart Inc
NYSE:WMT

Intrinsic Value
The intrinsic value of one
WMT
stock under the Base Case scenario is
57.86
USD.
Compared to the current market price of 93.22 USD,
Walmart Inc
is
Overvalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Walmart Inc
Fundamental Analysis

Growing competition from Amazon, Dollar General, and other discount retailers threatens Walmart’s market share in both physical and online channels, as these rivals increasingly leverage pricing, convenience, and subscription-based offerings to lure Walmart’s core budget-conscious consumer base away.
Walmart’s unmatched scale and expansive brick-and-mortar footprint enable it to leverage buying power for lower supplier costs and negotiate favorable terms, preserving its reputation for everyday low prices and safeguarding profit margins despite a fiercely competitive retail landscape.

Revenue & Expenses Breakdown
Walmart Inc
Balance Sheet Decomposition
Walmart Inc
Current Assets | 79.5B |
Cash & Short-Term Investments | 9B |
Receivables | 10B |
Other Current Assets | 60.4B |
Non-Current Assets | 181.4B |
PP&E | 139.7B |
Intangibles | 28.8B |
Other Non-Current Assets | 12.9B |
Free Cash Flow Analysis
Walmart Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Walmart Inc
Revenue
|
681B
USD
|
Cost of Revenue
|
-511.8B
USD
|
Gross Profit
|
169.2B
USD
|
Operating Expenses
|
-139.9B
USD
|
Operating Income
|
29.3B
USD
|
Other Expenses
|
-9.9B
USD
|
Net Income
|
19.4B
USD
|
WMT Profitability Score
Profitability Due Diligence
Walmart Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Walmart Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
WMT Solvency Score
Solvency Due Diligence
Walmart Inc's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Score
Walmart Inc's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WMT Price Targets Summary
Walmart Inc
According to Wall Street analysts, the average 1-year price target for
WMT
is 111.3 USD
with a low forecast of 86.19 USD and a high forecast of 126 USD.
Dividends
Current shareholder yield for WMT 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
WMT
stock under the Base Case scenario is
57.86
USD.
Compared to the current market price of 93.22 USD,
Walmart Inc
is
Overvalued by 38%.