Switch to:
Wal-Mart Stores Inc  (NYSE:WMT) Intrinsic Value: Projected FCF: $67.34 (As of Today)

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today, Wal-Mart Stores Inc's projected FCF intrinsic value is $67.34. The stock price of Wal-Mart Stores Inc is $80.01. Therefore, Wal-Mart Stores Inc's Price to Intrinsic Value: Projected FCF Ratio of today is 1.2.

NYSE:WMT' s Price-to-Intrinsic-Value-Projected-FCF Range Over the Past 10 Years
Min: 0.93   Max: 42.43
Current: 1.19

0.93
42.43

During the past 13 years, the highest Price to Intrinsic Value: Projected FCF Ratio of Wal-Mart Stores Inc was 42.43. The lowest was 0.93. And the median was 1.91.

NYSE:WMT's Price-to-Intrinsic-Value-Projected-FCF is ranked higher than
62% of the 228 Companies
in the Global industry.

( Industry Median: 1.47 vs. NYSE:WMT: 1.19 )

Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

* Premium members only.

Wal-Mart Stores Inc Annual Data

Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 Jan14 Jan15 Jan16 Jan17
Intrinsic Value: Projected FCF Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 59.79 63.51 66.07 62.27 65.00

Wal-Mart Stores Inc Quarterly Data

Oct12 Jan13 Apr13 Jul13 Oct13 Jan14 Apr14 Jul14 Oct14 Jan15 Apr15 Jul15 Oct15 Jan16 Apr16 Jul16 Oct16 Jan17 Apr17 Jul17
Intrinsic Value: Projected FCF Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 62.27 64.10 65.00 66.53 67.34

Competitive Comparison
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap.


Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of total equity.

Value = ((Growth Multiple)*Free Cash Flow(6 year avg) + 0.8*Total Equity(most recent))/Shares Outstanding (Diluted Average)

In the case of negative total equity, the following formula is used (see the Total Equity section for the reason):

Value = ((Growth Multiple)*Free Cash Flow(6 year avg) + Total Equity(most recent)/0.8)/Shares Outstanding (Diluted Average)


Here Wal-Mart Stores Inc's FCF(6 year avg) is calculate as

Wal-Mart Stores Inc Quarterly Data

total_freecashflow

Add all the Free Cash Flow together and divide 6 will get Wal-Mart Stores Inc's FCF(6 year avg) = $14,948.83.

Wal-Mart Stores Inc's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value=(Growth Multiple*Free Cash Flow(6 year avg)+Total Equity(Jul17)*0.8)/Shares Outstanding (Diluted Average)
=(9.52035159596*14948.8333333+76389*0.8)/3021.000
=67.34

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.


Explanation

The growth multiple is capped between 8.35 and 17.74.

Total equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy medium after taking the above ideas into consideration. Learn more here.

Wal-Mart Stores Inc's Price to Intrinsic Value: Projected FCF Ratio for today is calculated as

Price to Intrinsic Value: Projected FCF=Share Price/Intrinsic Value: Projected FCF
=80.01/67.3384141949
=1.19

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.


Related Terms


Headlines

From the Internet

WMT
Wal Mart Expensive 80

- Seekingalpha 2017-09-21 13:13:04

WMT
Holiday Hiring Wal Mart Insults Target

- Seekingalpha 2017-09-21 12:33:30

WMT
Alibaba Pullback Time

- Seekingalpha 2017-09-21 12:29:11

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

{{numOfNotice}}
FEEDBACK