Switch to:
Walmart Inc  (NYSE:WMT) WACC %:3.95% As of Today

As of today, Walmart Inc's weighted average cost of capital is 3.95%. Walmart Inc's ROIC % is 11.92% (calculated using TTM income statement data). Walmart Inc generates higher returns on investment than it costs the company to raise the capital needed for that investment. It is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases.

Historical Data

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

Walmart Inc Annual Data

 Jan09 Jan10 Jan11 Jan12 Jan13 Jan14 Jan15 Jan16 Jan17 Jan18 WACC % 4.39 3.29 3.15 2.49 0.00

Walmart Inc Quarterly Data

 Apr13 Jul13 Oct13 Jan14 Apr14 Jul14 Oct14 Jan15 Apr15 Jul15 Oct15 Jan16 Apr16 Jul16 Oct16 Jan17 Apr17 Jul17 Oct17 Jan18 WACC % 2.49 2.64 2.85 3.14 0.00

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

The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.

 WACC = E / (E + D) * Cost of Equity + D / (E + D) * Cost of Debt * (1 - Tax Rate)

1. Weights:
Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.
The market value of equity (E) is also called "Market Cap (M)". As of today, Walmart Inc's market capitalization (E) is \$272153.980 Mil.
The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest two-year average Current Portion of Long-Term Debt and Long-Term Debt & Capital Lease Obligation together. As of Jan. 2018, Walmart Inc's latest two-year average Current Portion of Long-Term Debt was \$6791 Mil and its latest two-year average Long-Term Debt & Capital Lease Obligation was \$39421.5 Mil. The total Book Value of Debt (D) is \$46212.5 Mil.
a) weight of equity = E / (E + D) = 272153.980 / (272153.980 + 46212.5) = 0.8548
b) weight of debt = D / (E + D) = 46212.5 / (272153.980} + 46212.5) = 0.1452

2. Cost of Equity:
GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)
a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 2.88000000%. Please go to Economic Indicators page for more information.
b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. Walmart Inc's beta is 0.19.
c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
Cost of Equity = 2.88000000% + 0.19 * 6% = 4.02%

3. Cost of Debt:
GuruFocus uses last fiscal year end Interest Expense divided by the latest two-year average debt to get the simplified cost of debt.
As of Jan. 2018, Walmart Inc's interest expense (positive number) was \$2330 Mil. Its total Book Value of Debt (D) is \$46212.5 Mil.
Cost of Debt = 2330 / 46212.5 = 5.0419%.

4. Multiply by one minus Average Tax Rate:
GuruFocus uses the latest two-year average tax rate to do the calculation.
The latest Two-year Average Tax Rate is30.345%.

Walmart Inc's Weighted Average Cost Of Capital (WACC) for Today is calculated as:

 WACC = E / (E + D) * Cost of Equity + D / (E + D) * Cost of Debt * (1 - Tax Rate) = 0.8548 * 4.02% + 0.1452 * 5.0419% * (1 - 30.345%) = 3.95%

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

Explanation

Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.

As of today, Walmart Inc's weighted average cost of capital is 3.95%. Walmart Inc's ROIC % is 11.92% (calculated using TTM income statement data). Walmart Inc generates higher returns on investment than it costs the company to raise the capital needed for that investment. It is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases.

Be Aware

1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest two-year average Current Portion of Long-Term Debt and Long-Term Debt & Capital Lease Obligation together.

2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.

3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.

4. GuruFocus uses last fiscal year end Interest Expense divided by the latest two-year average debt to get the simplified cost of debt.

Related Terms

From the Internet

###### The Zacks Analyst Blog Highlights: Kohl's, Best Buy, Conn's, RH and Walmart

- Zacks 2018-02-22 07:40:00

###### Forget the Fed and just ‘follow the money’ to decipher what’s happening in stocks

- MarketWatch 2018-02-22 07:26:00

###### \$SPY \$QQQ \$AMZN \$AVGO \$BCS \$BHGE \$ETP \$F \$GE \$HAS \$JAKK \$LNG \$MAT \$MSFT \$NXPI \$P \$QCOM \$ROKU \$SO \$TWTR \$WMT \$AOBC Wall Street Breakfast Back Earnings Season

- Seekingalpha 2018-02-22 07:01:36

- theStreet 2018-02-22 06:03:00

###### Now we know where the tax cut is going: Share buybacks

- MarketWatch 2018-02-22 05:22:00

###### 3 reasons stock-market investors should think it really is different this time

- MarketWatch 2018-02-22 05:17:00

###### \$SOX \$SPY \$WMT \$AMZN S And P Rescue Walmart

- Seekingalpha 2018-02-22 04:29:21

###### Walmart has a plan to sell more furniture online

- cnbc 2018-02-22 02:03:54

###### Walmart Gets Hammered on Lower E-Commerce Growth

- Fool 2018-02-21 21:12:00

###### Despite Earnings Selloff, Walmart Is Still On Track

- Fool 2018-02-21 20:17:00

###### Walmart Short Sellers Are Up Nearly \$550 Million This Month, Analytics Firm Says

- theStreet 2018-02-21 19:27:00

###### Business leaders should take a stand on social issues such as gun violence, says Yale management guru

- cnbc 2018-02-21 18:52:08

###### Stock Selloff Survival Strategies: Cramer's 'Mad Money' Recap

- theStreet 2018-02-21 18:02:00

###### Better Stock: Walmart Inc. (WMT) vs. Costco Wholesale Corporation (COST)

- Fool 2018-02-21 17:08:00

###### 3 Growth-Focused Specialty Retail Stocks to Buy

- Zacks 2018-02-21 16:55:00

###### Top Stock Reports for Walmart, Cisco, Intel & UPS

- Zacks 2018-02-21 16:20:00

###### Walmart’s Jet website may not be reaching customers beyond city limits

- MarketWatch 2018-02-21 14:57:00

###### Marc Lore: I am 'absolutely not' leaving Walmart

- cnbc 2018-02-21 13:57:35

###### Is Macy's (M) Set to Beat Earnings Estimates Next Week?

- Zacks 2018-02-21 13:36:00

###### How Amazon Stock Could Surge Another 17% to \$1,750 a Share

- theStreet 2018-02-21 13:27:00

###### \$WMT \$AMZN Amazon Stopping 1500

- Seekingalpha 2018-02-21 12:36:23

###### Jim Cramer: Walmart's Woes Tell Me It's Time to Buy Amazon

- theStreet 2018-02-21 12:27:00

###### Online grocery delivery: How Amazon Prime Now compares to the competition

- cnbc 2018-02-21 12:14:41

###### One Point Everyone Is Missing on Walmart a Day After Its Stock Crashed

- theStreet 2018-02-21 12:04:00

###### Walmart: Is It Time for Investors to Fret or Buy More Shares?

- theStreet 2018-02-21 11:32:00

###### How to Invest with Confidence

- Zacks 2018-02-21 10:41:00

###### Can Kroger Find a Partner to Help It Beat Amazon and Whole Foods?

- Fool 2018-02-21 10:13:00

- theStreet 2018-02-21 09:45:00

###### It's Amazon Vs Walmart!

- Zacks 2018-02-21 09:38:00

###### \$AMZN \$WMT Walmart Plunge

- Seekingalpha 2018-02-21 09:34:24

###### Is Walmart/Amazon a Zero-Sum Game?

- Zacks 2018-02-21 09:32:00

###### \$AEP \$CMI \$D \$DUK \$ED \$EXC \$JNJ \$KO \$MMM \$NEE \$NOBL \$PEG \$PG \$SO \$SPY \$SRE \$WMT \$XEL \$SPLV \$VPU Low Volatility Etf Strategy Rebuttal

- Seekingalpha 2018-02-21 09:07:37

###### Why Should You Buy Wal-Mart After Worst Decline in 3 Decades

- Zacks 2018-02-21 08:56:00

###### Brush Off Walmart Woes, Retail Sales to Grow in 2018: 5 Picks

- Zacks 2018-02-21 08:51:00

###### Amazon Is Doing Something Really Dumb at Whole Foods

- theStreet 2018-02-21 08:40:00

###### Wal-Mart's Dismal Q4 Results Drag Consumer Staples ETFs Down

- Zacks 2018-02-21 08:34:00

###### Stock Market News For Feb 21, 2018

- Zacks 2018-02-21 08:11:00

###### \$SPY \$QQQ \$AAPL \$DUK \$GM \$HD \$MDT \$MMM \$MRK \$SPACE \$T \$TM \$TSLA \$TWX \$VRACY \$WMT \$AOBC \$ATUS \$CCOI \$CMCSA \$CTL \$S Wall Street Breakfast Investors Brace Fed Minutes

- Seekingalpha 2018-02-21 06:37:19

###### Wendy's, Roku, GM, AT&T and 3M - 5 Things You Must Know Before the Market Opens Wednesday

- theStreet 2018-02-21 05:57:00

###### European stocks shoved down as eurozone business activity slows

- MarketWatch 2018-02-21 05:21:00

###### Dow futures inch lower as investors brace for Fed minutes

- MarketWatch 2018-02-21 05:12:00

###### FTSE 100 slips, as gains for Lloyds, Glencore fail to spread cheer

- MarketWatch 2018-02-21 04:28:00

###### \$AMZN \$WMT Deep Drill Wal Marts Problem E Commerce

- Seekingalpha 2018-02-21 01:44:14

###### Asian markets get off to shaky start after down day on Wall Street

- MarketWatch 2018-02-20 22:09:00

###### Former Walmart US CEO: Gun regulation is the responsibility of the government, not retailers

- cnbc 2018-02-20 18:55:16

###### Walmart Drags Down Dow; Albertsons to Fight Off Grocery Struggles With Rite Aid -- ICYMI

- theStreet 2018-02-20 18:53:00

###### What Happened in the Stock Market Today

- Fool 2018-02-20 17:11:00

###### \$DIA \$EFA \$IWM \$QQQ \$SPY \$SVXY \$UUP \$WMT \$UVXY \$VXX Market Volatility Bulletin Pretty Orderly Drawdown Really

- Seekingalpha 2018-02-20 17:10:25

###### Walmart's Stock Just Violated Two Important Technical Analysis Indicators

- theStreet 2018-02-20 17:01:00

###### Walmart's slowing e-commerce growth shows just how formidable Amazon is

- theStreet 2018-02-20 16:20:00

###### U.S. stocks end lower, with Walmart weighing on Dow

- MarketWatch 2018-02-20 16:02:00

###### Amazon has quietly launched an exclusive line of over-the-counter health products

- cnbc 2018-02-20 15:52:26

###### Dow industrials set for largest one-day drop in 2 weeks as VIX kicks above 20

- MarketWatch 2018-02-20 15:23:00

###### Real estate owner Kimco to benefit from Albertsons' acquisition of Rite Aid

- cnbc 2018-02-20 14:56:11

###### Walmart has big year of e-commerce investments planned to boost growth after online sales slump

- cnbc 2018-02-20 14:45:12

###### The Key to Home Depot's Success -- It Meets Customers Where They Shop

- theStreet 2018-02-20 14:43:00

###### Gold marks worst daily drop in about a 1 1/2 years as dollar gains steam

- MarketWatch 2018-02-20 13:42:00

###### \$AMZN \$WMT Wal Mart Ready Raise Guidance

- Seekingalpha 2018-02-20 13:30:44

###### After Walmart Earnings, Should Investors Be Worried About Target?

- Zacks 2018-02-20 13:26:00

###### Home Depot CFO: We Have Barrier Islands Around Us That Protect Us From Amazon

- theStreet 2018-02-20 13:09:00

###### Gold tumbles, threatening steepest daily drop in 1 1/2 years as dollar gathers steam

- MarketWatch 2018-02-20 12:58:00

###### A Coming Housing Shortage Could Mean a Major Boost for This Stock

- theStreet 2018-02-20 12:28:00

###### Walmart execs grilled on disappointing online growth on earnings call

- MarketWatch 2018-02-20 12:24:00

###### These Are the Hottest Stories on Wall Street Tuesday

- theStreet 2018-02-20 12:20:00

###### Why Walmart Stock Plunged Today

- Fool 2018-02-20 12:07:00

###### Forget Walmart's Miss, Buy These Stocks Likely to Beat Earnings

- Zacks 2018-02-20 11:38:00

###### Is Walmart Backing Off Amazon?

- theStreet 2018-02-20 10:58:00

###### Popular consumer retail ETF dragged lower by Walmart's faltering stock

- MarketWatch 2018-02-20 10:54:00

###### Walmart's stock exacts 60-point toll from Dow industrials in early trade

- MarketWatch 2018-02-20 09:58:00

###### Dow, S&P 500 Slide as Walmart Shares Slump

- theStreet 2018-02-20 09:47:00

###### How Do These Retailers Match Up?

- Zacks 2018-02-20 09:22:00

###### A Tale of Two Retailers

- Zacks 2018-02-20 09:18:00

###### Walmart's App Now Supports In-Store Shopping

- Fool 2018-02-20 09:07:00

###### Stock Market News For Feb 20, 2018

- Zacks 2018-02-20 08:55:00

###### Blame Amazon for Walmart's Surprising 2018 Outlook

- theStreet 2018-02-20 08:54:00

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)