1. How to use GuruFocus - Tutorials
  2. What Is in the GuruFocus Premium Membership?
  3. A DIY Guide on How to Invest Using Guru Strategies
Articles (956) 

Walmart Stores Inc. (WMT) Dividend Stock Analysis

October 21, 2011 | About:

Linked here is a detailed quantitative analysis of Walmart Stores Inc. (NYSE:WMT). Below are some highlights from the above linked analysis:

Company Description:
Walmart Stores Inc. is the largest retailer in North America. Walmart operates a chain of discount department stores, wholesale clubs, and combination discount stores and supermarkets.

Fair Value: In calculating fair value, I consider the NPV MMA Differential Fair Value along with these four calculations of fair value (see page two of the linked PDF for a detailed description):

1. Avg. High Yield Price

2. 20-Year DCF Price

3. Avg. P/E Price

4. Graham Number

WMT is trading at a discount to 1.) and 3.) above. The stock is trading at a 23.8% discount to its calculated fair value of $72.79. WMT earned a star in this section since it is trading at a fair value.

Dividend Analytical Data: In this section there are three possible stars and three key metrics (see page two of the linked PDF for a detailed description):

1. Free Cash Flow Payout

2. Debt To Total Capital

3. Key Metrics

4. Dividend Growth Rate

5. Years of Div. Growth

6. Rolling 4-yr Div. > 15%

WMT earned three stars in this section for 1.), 2.) and 3.) above. A star was earned since the free cash flow payout ratio was less than 60% and there were no negative free cash flows over the last 10 years. The stock earned a star as a result of its most recent Debt to Total Capital being less than 45%. WMT earned a star for having an acceptable score in at least two of the four Key Metrics measured. The company has paid a cash dividend to shareholders every year since 1973 and has increased its dividend payments for 37 consecutive years.

Dividend Income vs. MMA: Why would you assume the equity risk and invest in a dividend stock if you could earn a better return in a much less risky money market account (MMA) or Treasury bond? This section compares the earning ability of this stock with a high yield MMA. Two items are considered in this section (see page two of the linked PDF for a detailed description):

1. NPV MMA Diff.

2. Years to > MMA

WMT earned a star in this section for its NPV MMA Diff. of the $3,138. This amount is in excess of the $500 target I look for in a stock that has increased dividends as long as WMT has. If WMT grows its dividend at 13.3% per year, it will take three years to equal a MMA yielding an estimated 20-year average rate of 3.6%. WMT earned a check for the Key Metric 'Years to >MMA' since its three years is less than the five-year target.

Memberships and Peers: WMT is a member of the S&P 500, a Dividend Aristocrat and a member of the Broad Dividend Achievers™ Index and a Dividend Champion. The company's peer group includes: Costco Wholesale Corporation (NASDAQ:COST) with a 1.2% yield, Target Corp. (NYSE:TGT) with a 2.3% yield and PriceSmart Inc. (NASDAQ:PSMT) with a 0.8% yield.

Conclusion: WMT earned one star in the Fair Value section, earned three stars in the Dividend Analytical Data section and earned one star in the Dividend Income vs. MMA section for a total of five stars. This quantitatively ranks WMT as a 5 Star-Very Strong stock.

Using my D4L-PreScreen.xls model, I determined the share price would need to increase to $105.87 before WMT's NPV MMA Differential decreased to the $500 minimum that I look for in a stock with 37 years of consecutive dividend increases. At that price the stock would yield 1.4%.

Resetting the D4L-PreScreen.xls model and solving for the dividend growth rate needed to generate the target $500 NPV MMA Differential, the calculated rate is 7.3%. This dividend growth rate is significantly lower than the 13.3% used in this analysis, thus providing a margin of safety. WMT has a risk rating of 1.50 which classifies it as a low-risk stock.

WMT enjoys dominant positions in most markets where it competes. The company has stated its comparable store sales were positive in prior three months. WMT plans to more aggressively open new stores in existing markets, enter urban markets with small format openings and reducing remodeling spending. Its unmatched scale leads to favorable terms on everything from the products it sells to store leases and distribution agreements. I plan to continue adding to my position as my allocation allows and while the stock is trading below my fair value price of $72.79.

Disclaimer: Material presented here is for informational purposes only. The above quantitative stock analysis, including the Star rating, is mechanically calculated and is based on historical information. The analysis assumes the stock will perform in the future as it has in the past. This is generally never true. Before buying or selling any stock you should do your own research and reach your own conclusion. See my Disclaimer for more information.

Full Disclosure: At the time of this writing, I was long in WMT (3.5% of my Dividend Growth Portfolio). See a list of all my dividend growth holdings here.

Related Articles:

- ConocoPhillips Co. (COP) Dividend Stock Analysis

- Johnson & Johnson (JNJ) Dividend Stock Analysis

- Medtronic Inc. (MDT) Dividend Stock Analysis

- Walgreen Co. (WAG) Dividend Stock Analysis

- More Stock Analysis

About the author:

Visit Dividends4Life at:

Rating: 3.5/5 (14 votes)


Please leave your comment:

GuruFocus has detected 4 Warning Signs with Wal-Mart Stores Inc $WMT.
More than 500,000 people have already joined GuruFocus to track the stocks they follow and exchange investment ideas.

Performances of the stocks mentioned by Dividends4Life

User Generated Screeners

star1907Good company's
star1907Best dividends charlie
cspunarSpunar Div
patelmhMY VALUE
rael2222prova dcf
liuzishuoverwrite 'Dividend Initiation
liuzishuDividend Initiation
pbarker46Dividend Growth
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)

GF Chat