Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Consumer Retailing
/
Costco Wholesale
COST
Costco Wholesale
Success In Ecommerce, Emerging Markets And A Membership Price Increase Are Needed To Justify Current Multiple
GO
Goran_Damchevski
Not Invested
Equity Analyst
Published
21 Dec 23
Updated
08 Oct 24
15
Set Fair Value
9
votes
7
Share
Goran_Damchevski
's Fair Value
US$489.26
103.3% overvalued
intrinsic discount
08 Oct
US$994.57
Loading
1Y
12.8%
7D
1.6%
Author's Valuation
US$489.3
103.3% overvalued
intrinsic discount
Goran_Damchevski's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
Goran_Damchevski
's
Fair Value
US$489.3
103.3% overvalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
0
313b
2013
2016
2019
2022
2024
2025
2028
2029
Revenue US$312.6b
Earnings US$9.7b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
6.56%
Food and Staples Retail revenue growth rate
0.17%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.78%
Calculation
US$9.69b
Earnings '29
x
30.00x
PE Ratio '29
=
US$290.69b
Market Cap '29
US$290.69b
Market Cap '29
/
439.81m
No. shares '29
=
US$660.94
Share Price '29
US$660.94
Share Price '29
Discounted to 2024 @ 6.20% p.a.
=
US$489.26
Fair Value '24
