Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
224.27 USD211.60 USD259.81 USD
+368%
211.60 USDCurrent price is 367.5% above the base model value.
C
US
COST.US · COSTCO WHOLESALE CORP /NEW
US · US
Latest price989.30 USD
30D-4.19%
Vs. base value+402%
Research summary
COST.US latest organized financial period shows revenue grew +8.17% YoY and net income grew +9.94% YoY. Current price is about 989 USD, while the model base case is about 197 USD; the current price sits +402% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue275B USD
Net income8B USD
Free cash flow8B USD
Operating cash flow13B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price989.30 USD
Base value197.19 USD
Vs. base+402%
Price date2026/04/29
203.52 USD197.19 USD221.29 USD
+402%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
401.03 USD648.80 USD845.39 USD
+52.48%
648.80 USDCurrent price is 52.5% above the base model value.Adjusted reference: 535.84 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth18.6%
Current price implies roughly 18.6% annualized FCF growth.
18.6%Current price implies roughly 18.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
182.77 USD182.77 USD182.77 USD
+441%
182.77 USDCurrent price is 441.3% above the base model value.
Updated: 2026/04/29 15:21
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/08/31 | Annual | 275B USD | 8B USD | - | 8B USD | 18.21 | - |
| 2024/09/01 | Annual | 254B USD | 7B USD | 7B USD | 7B USD | 16.56 | 16.51 |
| 2023/09/03 | Annual | 242B USD | 6B USD | 6B USD | 7B USD | 14.16 | 14.11 |
| 2022/08/28 | Annual | 227B USD | 6B USD | 6B USD | 4B USD | 13.14 | 12.95 |
| 2021/08/29 | Annual | 196B USD | 5B USD | - | 5B USD | 11.27 | - |
Ad placement