The calculations below outline how an intrinsic value for
is arrived at by discounting future cash flows to their present value. We use
analyst's estimates of cash flows going forward 5 years.
See our documentation to learn about this calculation.
|Levered FCF (USD, Millions)||$15,356.65||$14,351.43||$14,814.86||$15,808.00||$16,453.50|
|Source||Analyst x11||Analyst x7||Analyst x7||Analyst x5||Analyst x2|
Discounted (@ 8.49%)
Present value of next 5 years cash flows:
Terminal Value = FCF2021 × (1 + g) ÷ (Discount Rate – g)
Terminal Value = $16,454 × (1 + 2.47%) ÷ (8.49% – 2.47%)
Terminal value based on the Perpetuity Method where growth (g) =
Present value of terminal value:
Equity Value (Total value) = Present value of next 5 years cash flows +
$246,485 = $60,302 + $186,184
Value = Total value / Shares Outstanding ($246,485 / 2,987)Discount to Share Price
Value per share:
Current discount (share price of $96.41): -16.84%
The discount rate, or required rate of return, is estimated by calculating the Cost of Equity.
Discount rate = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
Discount rate = 8.49% = 2.47% + (0.8 * 7.53%)
The Levered Beta is the Unlevered Beta adjusted for financial leverage. It is limited to 0.8 to 2.0 (practical range for a stable firm). Note the market value of equity is used not the book value ($288,324,702,582).
Levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
0.621 = 0.554 (1 + (1- 30%) (17.32%))
Levered Beta used in calculation = 0.8
Purchase Wal-Mart Stores on or before the 'Buy Limit' to receive their next dividend payment.
Mr. C. Douglas McMillon, also known as Doug, has been the Chief Executive Officer and President of Wal-Mart Stores, Inc since February 1,2014. Mr. McMillon served as the President and Chief Executive Officer of Wal-Mart International Operations at Wal-Mart Stores from February 1, 2009 to January 2014. He served as an Executive Vice President of Wal-Mart Stores Inc. since August 4, 2005. He served as the Chief Executive Officer of Sam's Club Discount Warehouse Stores Operations from August 4, 2005 to February 1, 2009. He served as the Chief Executive Officer and President of SAM'S West, Inc. from August 4, 2005 to January 2009. He was responsible for the overall corporate strategy and direction of Sam's Club. Mr. McMillon served as an Executive Vice President of Merchandising and Replenishment of Sam's Club of Wal Mart Stores Inc. until August 2005. He worked two consecutive summers as an Associate at the Wal-Mart Distribution Centers in Northwest Arkansas. He served as a Buyer Trainee for Wal-Mart working in Store #894 in Tulsa, OK. Mr. McMillon served as a Buyer for Food and Candy, Ladieswear and Crafts, a Divisional Merchandise Manager for Home Furnishings and Infants and Toddlers, Vice President and General Merchandise Manager at Sam’s Club International and Senior Vice President and General Merchandise Manager at Wal-Mart Stores Inc., where he oversaw purchases for Toys, Electronics, Video Games, Photo, Sporting Goods, Stationary and Office Supplies. He serves as a Director of National Chapter of Students in Free Enterprise (SIFE). He has been a Director of Wal-Mart Stores Inc. since November 25, 2013. He serves as of Director of US-China Business Council, Inc. He serves on the Executive Board of Directors of Center of Retailing Excellence at the University of Arkansas and on the Corporate Board of Advisors for National Council at La Raza. He has been a Director of Wal-Mart Stores Inc. since November 25, 2013. He served as Director of Massmart Holdings Limited from June 20, 2011 to August 20, 2012. He served as a Director of Wal-Mart de Mexico SAB De CV since 2009. He has been recognized as a Young Global Leader by the World Economic Forum. Mr. McMillon graduated from the University of Arkansas in Fayetteville, with a Bachelor of Science in Business Administration (BSBA) in Accounting. Mr. McMillon received an M.B.A. in Finance from the University of Tulsa.wal
Average tenure and age of the Wal-Mart Stores management team in years:
Average tenure and age of the Wal-Mart Stores board of directors in years:
Wal-Mart Stores, Inc. operates retail stores in various formats worldwide. It operates through three segments: Walmart U.S., Walmart International, and Sam’s Club. The company operates discount stores, supermarkets, supercenters, hypermarkets, warehouse clubs, cash and carry stores, home improvement stores, specialty electronics stores, apparel stores, drug stores, convenience stores, and membership-only warehouse clubs; and retail Websites, such as walmart.com and samsclub.com, as well as mobile commerce applications. It offers grocery products, including meat, produce, natural and organics, deli and bakery, dairy, frozen foods, alcoholic and nonalcoholic beverages, floral and dry grocery, as well as consumables, such as health and beauty aids, baby products, household chemicals, paper goods, and pet supplies; and health and wellness products, which include pharmacy, optical services, clinical services, over-the-counter drugs, and other medical products. The company also provides electronics, cameras and supplies, photo processing services, cellular phones, cellular service plan contracts and prepaid service, movies, music, video games, and books; stationery, automotive, hardware and paint, sporting goods, and outdoor living and horticulture, as well as fabrics, crafts, and seasonal merchandise; apparel for women, girls, men, boys, and infants, as well as shoes, jewelry, and accessories; and home furnishings, housewares and small appliances, bedding, home decor, and toys. In addition, it offers fuel and financial services and related products, including money orders, prepaid cards, wire transfers, money transfers, check cashing, and bill payment. In addition, it offers brand name merchandise, including hardgoods, softgoods, and selected private-label items, such as Member’s Mark. It operates 11,593 stores under 63 banners in 28 countries and e-commerce Websites in 11 countries. Wal-Mart Stores, Inc. was founded in 1945 and is headquartered in Bentonville, Arkansas.
|Name:||Wal-Mart Stores, Inc.|
Wal-Mart Stores, Inc.
702 SW 8th Street,
|Exchange Symbol||Ticker Symbol||Security||Exchange||Country||Currency||Listed on|
|NYSE||WMT||Common Shares||New York Stock Exchange||US||USD||03. Apr 1972|
|DB||WMT||Common Shares||Deutsche Boerse AG||DE||EUR||03. Apr 1972|
|XTRA||WMT||Common Shares||XETRA Trading Platform||DE||EUR||03. Apr 1972|
|SWX||WMT||Common Shares||SIX Swiss Exchange||CH||CHF||03. Apr 1972|
|WBAG||WMT||Common Shares||Wiener Boerse AG||AT||EUR||03. Apr 1972|
|SNSE||WMT||Common Shares||Santiago Stock Exchange||CL||USD||03. Apr 1972|
|BVC||WMT||Common Shares||Bolsa de Valores de Colombia||CO||COP||03. Apr 1972|
|BMV||WMT *||Common Shares||Bolsa Mexicana de Valores||MX||MXN||03. Apr 1972|
|BVL||WMT||Common Shares||Bolsa de Valores de Lima||PE||USD||03. Apr 1972|
|BOVESPA||WALM34||BDR REPR 1/4 COM STK NPV||Bolsa de Valores de Sao Paulo||BR||BRL||28. Dec 2011|
|BASE||WMT||CEDEARS 3 REP 1 COM USD0.10||Buenos Aires Stock Exchange||AR||ARS||19. Jul 2001|
|Industry:||Hypermarkets and Super Centers|
|Sector:||Food and Staples Retailing|