Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
35.86 USD47.58 USD59.27 USD
+167%
47.58 USDCurrent price is 166.7% above the base model value.
W
US
WMT.US · Walmart Inc.
US · US
Latest price126.88 USD
30D-6.31%
Vs. base value+167%
Research summary
WMT.US latest organized financial period shows revenue grew +4.73% YoY and net income grew +12.64% YoY. Current price is about 127 USD, while the model base case is about 47.58 USD; the current price sits +167% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue713B USD
Net income22B USD
Free cash flow15B USD
Operating cash flow42B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price126.88 USD
Base value47.58 USD
Vs. base+167%
Price date2026/04/29
35.86 USD47.58 USD59.27 USD
+167%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
54.87 USD84.77 USD107.76 USD
+49.68%
84.77 USDCurrent price is 49.7% above the base model value.Adjusted reference: 35.28 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth21.2%
Current price implies roughly 21.2% annualized FCF growth.
21.2%Current price implies roughly 21.2% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
31.45 USD31.45 USD31.45 USD
+303%
31.45 USDCurrent price is 303.5% above the base model value.
Updated: 2026/04/29 15:23
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.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2022/01/31 | Business sale gain/loss | Asset sale gain/loss | -1B USD | Medium |
| 2021/01/31 | Business sale gain/loss | Asset sale gain/loss | -20B USD | Medium |
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 |
|---|---|---|---|---|---|---|---|
| 2026/01/31 | Annual | 713B USD | 22B USD | - | 15B USD | 2.73 | - |
| 2025/01/31 | Annual | 681B USD | 19B USD | - | 13B USD | 2.41 | - |
| 2024/01/31 | Annual | 648B USD | 16B USD | - | 15B USD | 1.91 | - |
| 2023/01/31 | Annual | 611B USD | 12B USD | - | 12B USD | 4.27 | - |
| 2022/01/31 | Annual | 573B USD | 14B USD | 15B USD | 11B USD | 4.87 | 5.24 |
Ad placement