Annual Dividend and Growth rate

Dividend

Date Dividends Annual Dividend Growth rate
12/7/18 0.52
8/10/18 0.52
5/11/18 0.52
3/9/18 0.52 2018 $ 2.08 2%
12/8/17 0.51 2017 $ 2.04 2%
8/11/17 0.51 2016 $ 2.00 2%
5/12/17 0.51 2015 $ 1.96 2%
3/10/17 0.51 2014 $ 1.92 2%
12/9/16 0.5 2013 $ 1.88
8/12/16 0.5 Average dividend growth rate 2.04%
5/13/16 0.5 Geometric Average growth rate 2.04%
3/11/16 0.5
12/4/15 0.49 Ri=Rf + beta*(Rm – Rf) 0.076154
8/7/15 0.49
5/8/15 0.49 Beta 0.26 (Yahoo Finance)
3/13/15 0.49 Rf 6.76% (1968-2017) Geometric Return
12/5/14 0.48
8/8/14 0.48 P0= D0*(1+g)/(k-g)
5/9/14 0.48 P0= $38.09
3/11/14 0.48
12/8/13 0.47
8/9/13 0.47
5/7/13 0.47
3/7/12 0.47

FCF

FCF 2017 2016 2015 2014
EBIT 22,249,000,000 22,764,000,000 24,105,000,000 27,147,000,000
Tax 4,600,000,000 6,204,000,000 6,558,000,000 7,985,000,000
Depreciation 10,529,000,000 10,080,000,000 9,454,000,000 9,173,000,000
Capital expenditure 10,051,000,000 10,619,000,000 11,477,000,000 12,174,000,000
Change in NWC (9,618,000,000) (4,859,000,000) (2,405,000,000)
FCF 27,745,000,000 20,880,000,000 17,929,000,000
NWC (18,857,000,000) (9,239,000,000) (4,380,000,000) (1,975,000,000)
g= 1.62% industry average
K= 6.61% industry average WACC Cost of Capital
EV0 FCF0*(1+g)/(k-g)
EV0= 565,019,418,837.68 Debt 123,700,000,000.00
Equity value 448,075,418,837.68 Cash 6,756,000,000.00
# of shares outstanding (B) 2.93 Yahoo Finance
MC($B) 448.08
P0= 152.93

Multiple Approaches

PE_trailing 21.02 Industry average
EPS_trailing 1.748 Yahoo Finance
P0 36.74296
PE_forward 19.62 Industry average
EPS_forward 4.77 Nasdaq.com
P0 93.5874
P/S 0.58 Industry average
Sales per share 172.44 Yahoo Finance
P0 100.0152
P/BV 4 Industry average
BV per share 24.25 Yahoo Finance
P0 97
EV/EBITDA 9.47 Industry average
EBITDA ($Billion) $32.64 (Yahoo Finance)
EV ($billion) $309.10
# shares outstanding (Billion) 2.93 (Yahoo Finance)
Debt ($billion) 54.16 (Yahoo Finance)
Cash ($billion) 15.84 (Yahoo Finance)
MC ($billion) $270.78
P0 $92.42
PEG = PE Ratio/earning growth rate
Earning growth rate -25.11% 4.76 EPS this year (2018 3.28
PEG(industry average) 2.93
P0 241.32 EPs last year( 2017) 4.38

Summary

Aprroach Stock valuations
Discounted dividend growth model $ 38.09
Discounted free cash flows model $ 152.93
PE approach $ 36.74
P/S approach $ 100.02
P/BV approach $ 97.00
PEG Aproach $ 241.32

Links

1. Link for Walmart Dividend History
https://www.nasdaq.com/symbol/wmt/dividend-history
2. Walmart Industry Cost of Capital
http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/wacc.htm
3. Walmart EV/EBITDA Multiple (Industry is Retail (General)
http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/vebitda.html
4. Walmart P/S Multiple (Industry is Retail (General)
http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/psdata.html
5. Walmart P/BV Multiple (Industry is Retail (General)
http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/pbvdata.html
6. Walmart Trailing P/E and Forward P/E Industry ratio
http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/pedata.html
7. Walmart Forward EPS forecast
https://www.nasdaq.com/symbol/wmt/earnings-forecast
8. Risk Free rate Return Data
http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/histretSP.html

https://www.nasdaq.com/symbol/wmt/dividend-history http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/vebitda.html http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/psdata.html http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/pbvdata.html http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/pedata.html https://www.nasdaq.com/symbol/wmt/earnings-forecast

Order a unique copy of this paper
(550 words)

Approximate price: $22

Basic features
  • Free title page and bibliography
  • Unlimited revisions
  • Plagiarism-free guarantee
  • Money-back guarantee
  • 24/7 support
On-demand options
  • Writer’s samples
  • Part-by-part delivery
  • Overnight delivery
  • Copies of used sources
  • Expert Proofreading
Paper format
  • 275 words per page
  • 12 pt Arial/Times New Roman
  • Double line spacing
  • Any citation style (APA, MLA, Chicago/Turabian, Harvard)

Our guarantees

We value our customers and so we ensure that what we do is 100% original..
With us you are guaranteed of quality work done by our qualified experts.Your information and everything that you do with us is kept completely confidential.

Money-back guarantee

You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.

Read more

Zero-plagiarism guarantee

The Product ordered is guaranteed to be original. Orders are checked by the most advanced anti-plagiarism software in the market to assure that the Product is 100% original. The Company has a zero tolerance policy for plagiarism.

Read more

Free-revision policy

The Free Revision policy is a courtesy service that the Company provides to help ensure Customer’s total satisfaction with the completed Order. To receive free revision the Company requires that the Customer provide the request within fourteen (14) days from the first completion date and within a period of thirty (30) days for dissertations.

Read more

Privacy policy

The Company is committed to protect the privacy of the Customer and it will never resell or share any of Customer’s personal information, including credit card data, with any third party. All the online transactions are processed through the secure and reliable online payment systems.

Read more

Fair-cooperation guarantee

By placing an order with us, you agree to the service we provide. We will endear to do all that it takes to deliver a comprehensive paper as per your requirements. We also count on your cooperation to ensure that we deliver on this mandate.

Read more

Calculate the price of your order

550 words
We'll send you the first draft for approval by September 11, 2018 at 10:52 AM
Total price:
$26
The price is based on these factors:
Academic level
Number of pages
Urgency
error: Content is protected !!
Open chat
1
You can contact our live agent via WhatsApp! Via +1 817 953 0426

Feel free to ask questions, clarifications, or discounts available when placing an order.

Order your essay today and save 30% with the discount code STARS