| Date | Dividends | Annual Dividend | Growth rate | ||
| 12/7/18 | 0.52 | ||||
| 8/10/18 | 0.52 | ||||
| 5/11/18 | 0.52 | ||||
| 3/9/18 | 0.52 | 2018 | $ 2.08 | 2% | |
| 12/8/17 | 0.51 | 2017 | $ 2.04 | 2% | |
| 8/11/17 | 0.51 | 2016 | $ 2.00 | 2% | |
| 5/12/17 | 0.51 | 2015 | $ 1.96 | 2% | |
| 3/10/17 | 0.51 | 2014 | $ 1.92 | 2% | |
| 12/9/16 | 0.5 | 2013 | $ 1.88 | ||
| 8/12/16 | 0.5 | Average dividend growth rate | 2.04% | ||
| 5/13/16 | 0.5 | Geometric Average growth rate | 2.04% | ||
| 3/11/16 | 0.5 | ||||
| 12/4/15 | 0.49 | Ri=Rf + beta*(Rm – Rf) | 0.076154 | ||
| 8/7/15 | 0.49 | ||||
| 5/8/15 | 0.49 | Beta | 0.26 | (Yahoo Finance) | |
| 3/13/15 | 0.49 | Rf | 6.76% | (1968-2017) Geometric Return | |
| 12/5/14 | 0.48 | ||||
| 8/8/14 | 0.48 | P0= | D0*(1+g)/(k-g) | ||
| 5/9/14 | 0.48 | P0= | $38.09 | ||
| 3/11/14 | 0.48 | ||||
| 12/8/13 | 0.47 | ||||
| 8/9/13 | 0.47 | ||||
| 5/7/13 | 0.47 | ||||
| 3/7/12 | 0.47 |
| FCF | 2017 | 2016 | 2015 | 2014 | |
| EBIT | 22,249,000,000 | 22,764,000,000 | 24,105,000,000 | 27,147,000,000 | |
| Tax | 4,600,000,000 | 6,204,000,000 | 6,558,000,000 | 7,985,000,000 | |
| Depreciation | 10,529,000,000 | 10,080,000,000 | 9,454,000,000 | 9,173,000,000 | |
| Capital expenditure | 10,051,000,000 | 10,619,000,000 | 11,477,000,000 | 12,174,000,000 | |
| Change in NWC | (9,618,000,000) | (4,859,000,000) | (2,405,000,000) | ||
| FCF | 27,745,000,000 | 20,880,000,000 | 17,929,000,000 | ||
| NWC | (18,857,000,000) | (9,239,000,000) | (4,380,000,000) | (1,975,000,000) | |
| g= | 1.62% | industry average | |||
| K= | 6.61% | industry average | WACC | Cost of Capital | |
| EV0 | FCF0*(1+g)/(k-g) | ||||
| EV0= | 565,019,418,837.68 | Debt | 123,700,000,000.00 | ||
| Equity value | 448,075,418,837.68 | Cash | 6,756,000,000.00 | ||
| # of shares outstanding (B) | 2.93 | Yahoo Finance | |||
| MC($B) | 448.08 | ||||
| P0= | 152.93 |
| PE_trailing | 21.02 | Industry average | ||
| EPS_trailing | 1.748 | Yahoo Finance | ||
| P0 | 36.74296 | |||
| PE_forward | 19.62 | Industry average | ||
| EPS_forward | 4.77 | Nasdaq.com | ||
| P0 | 93.5874 | |||
| P/S | 0.58 | Industry average | ||
| Sales per share | 172.44 | Yahoo Finance | ||
| P0 | 100.0152 | |||
| P/BV | 4 | Industry average | ||
| BV per share | 24.25 | Yahoo Finance | ||
| P0 | 97 | |||
| EV/EBITDA | 9.47 | Industry average | ||
| EBITDA ($Billion) | $32.64 | (Yahoo Finance) | ||
| EV ($billion) | $309.10 | |||
| # shares outstanding (Billion) | 2.93 | (Yahoo Finance) | ||
| Debt ($billion) | 54.16 | (Yahoo Finance) | ||
| Cash ($billion) | 15.84 | (Yahoo Finance) | ||
| MC ($billion) | $270.78 | |||
| P0 | $92.42 | |||
| PEG = PE Ratio/earning growth rate | ||||
| Earning growth rate | -25.11% | 4.76 | EPS this year (2018 | 3.28 |
| PEG(industry average) | 2.93 | |||
| P0 | 241.32 | EPs last year( 2017) | 4.38 |
| Aprroach | Stock valuations | ||
| Discounted dividend growth model | $ 38.09 | ||
| Discounted free cash flows model | $ 152.93 | ||
| PE approach | $ 36.74 | ||
| P/S approach | $ 100.02 | ||
| P/BV approach | $ 97.00 | ||
| PEG Aproach | $ 241.32 |
| 1. Link for Walmart Dividend History |
| https://www.nasdaq.com/symbol/wmt/dividend-history |
| 2. Walmart Industry Cost of Capital |
| http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/wacc.htm |
| 3. Walmart EV/EBITDA Multiple (Industry is Retail (General) |
| http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/vebitda.html |
| 4. Walmart P/S Multiple (Industry is Retail (General) |
| http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/psdata.html |
| 5. Walmart P/BV Multiple (Industry is Retail (General) |
| http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/pbvdata.html |
| 6. Walmart Trailing P/E and Forward P/E Industry ratio |
| http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/pedata.html |
| 7. Walmart Forward EPS forecast |
| https://www.nasdaq.com/symbol/wmt/earnings-forecast |
| 8. Risk Free rate Return Data |
| http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/histretSP.html |
https://www.nasdaq.com/symbol/wmt/dividend-history http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/vebitda.html http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/psdata.html http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/pbvdata.html http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/pedata.html https://www.nasdaq.com/symbol/wmt/earnings-forecast
Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.
You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.
Read moreEach paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.
Read moreThanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.
Read moreYour email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.
Read moreBy sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.
Read more