Switch to:
Wal-Mart Stores Inc  (NYSE:WMT) WACC %:3.13% As of Today

As of today, Wal-Mart Stores Inc's weighted average cost of capital is 3.13%. Wal-Mart Stores Inc's ROIC % is 12.52% (calculated using TTM income statement data). Wal-Mart Stores 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.

* Premium members only.

Wal-Mart Stores Inc Annual Data

Jan08 Jan09 Jan10 Jan11 Jan12 Jan13 Jan14 Jan15 Jan16 Jan17
WACC % Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 3.96 4.39 3.29 3.15 2.49

Wal-Mart Stores Inc Quarterly Data

Jan13 Apr13 Jul13 Oct13 Jan14 Apr14 Jul14 Oct14 Jan15 Apr15 Jul15 Oct15 Jan16 Apr16 Jul16 Oct16 Jan17 Apr17 Jul17 Oct17
WACC % 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 2.47 2.49 2.64 2.85 3.14

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.


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, Wal-Mart Stores Inc's market capitalization (E) is $287996.110 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 Jul. 2017, Wal-Mart Stores Inc's latest two-year average Current Portion of Long-Term Debt was $43024 Mil and its latest two-year average Long-Term Debt & Capital Lease Obligation was $43024 Mil. The total Book Value of Debt (D) is $47986 Mil.
a) weight of equity = E / (E + D) = 287996.110 / (287996.110 + 47986) = 0.8572
b) weight of debt = D / (E + D) = 47986 / (287996.110} + 47986) = 0.1428

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 2.36000000%. 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. Wal-Mart Stores Inc's beta is 0.12.
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 = 2.36000000% + 0.12 * 6% = 3.08%

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. 2017, Wal-Mart Stores Inc's interest expense (positive number) was {{stock_data.stock.currency_symbol}2367 Mil. Its total Book Value of Debt (D) is $47986 Mil.
Cost of Debt = 2367 / 47986 = 4.9327%.

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 is30.29%.

Wal-Mart Stores 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)
=0.8572*3.08%+0.1428*4.9327%*(1 - 30.29%)
=3.13%

* 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, Wal-Mart Stores Inc's weighted average cost of capital is 3.13%. Wal-Mart Stores Inc's ROIC % is 12.52% (calculated using TTM income statement data). Wal-Mart Stores 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

Headlines

From the Internet

WMT
Bullish Ingles Markets

- Seekingalpha 2017-11-23 09:59:37

WMT
Video: Find Out What Stores Will Be Closed Today

- theStreet 2017-11-23 09:36:00

WMT
Wal Mart Stay Strong Take Profits

- Seekingalpha 2017-11-23 02:20:25

WMT
This Isn't Your Father's Wal-mart

- Fool 2017-11-22 17:23:00

WMT
What Does Kroger Know About Fashion?

- Fool 2017-11-22 14:33:00

WMT
4 Things Make Wal Mart Attractive Price

- Seekingalpha 2017-11-22 13:51:55

WMT
Black Friday Stories From Hell

- theStreet 2017-11-22 12:16:00

WMT
Walmart CEO: A Tax Cut Would Mean a Lot

- theStreet 2017-11-22 10:03:00

WMT
What Walmart's CEO Thinks About Tax Reform

- theStreet 2017-11-22 10:00:00

WMT
Is Black Friday Dead?

- theStreet 2017-11-22 07:30:00

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