Switch to:
Walmart Inc  (NYSE:WMT) Intrinsic Value: Projected FCF: $71.14 (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, Walmart Inc's projected FCF intrinsic value is $71.14. The stock price of Walmart Inc is $83.67. Therefore, Walmart 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: 1.18

0.93
42.43

During the past 13 years, the highest Price to Intrinsic Value: Projected FCF Ratio of Walmart Inc was 42.43. The lowest was 0.93. And the median was 1.87.

NYSE:WMT's Price-to-Intrinsic-Value-Projected-FCF is ranked higher than
59% of the 212 Companies
in the Global industry.

( Industry Median: 1.56 vs. NYSE:WMT: 1.18 )

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.

Walmart Inc Annual Data

Jan09 Jan10 Jan11 Jan12 Jan13 Jan14 Jan15 Jan16 Jan17 Jan18
Intrinsic Value: Projected FCF Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 63.51 66.07 62.36 65.16 71.37

Walmart Inc Quarterly Data

Jul13 Oct13 Jan14 Apr14 Jul14 Oct14 Jan15 Apr15 Jul15 Oct15 Jan16 Apr16 Jul16 Oct16 Jan17 Apr17 Jul17 Oct17 Jan18 Apr18
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 66.69 67.50 70.05 71.37 71.14

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.


Walmart Inc Distribution

* The bar in red indicates where Walmart Inc's Intrinsic Value: Projected FCF falls into.



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 Stockholders 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 Stockholders Equity(most recent)/0.8)/Shares Outstanding (Diluted Average)


Here Walmart Inc's FCF(6 year avg) is calculate as

Walmart Inc Quarterly Data

total_freecashflow

Add all the Free Cash Flow together and divide 6 will get Walmart Inc's FCF(6 year avg) = $15,820.67.

Walmart Inc's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value=(Growth Multiple*Free Cash Flow(6 year avg)+Total Stockholders Equity(Apr18)*0.8)/Shares Outstanding (Diluted Average)
=(9.52035159596*15820.6666667+75552*0.8)/2967.000
=71.14

* 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.

Walmart 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
=83.67/71.1357968147
=1.18

* 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
$KR $WMT $MSFT Microsoft Outlook Remains Bright

- Seekingalpha 2018-06-19 15:45:23

WMT
3 Warning Signs the Stock Market Could Collapse

- theStreet 2018-06-19 13:53:00

WMT
$MO $PG $WMT $XOM Best Way Retire Early

- Seekingalpha 2018-06-19 10:31:06

WMT
12 Stocks That Make Up the GLUM Index

- theStreet 2018-06-18 19:17:00

WMT
Global Gloom: Cramer's 'Mad Money' Recap

- theStreet 2018-06-18 18:48:00

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