COST
Costco Wholesale Corp
Price:  
933.80 
USD
Volume:  
2,052,953.00
United States | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Costco Intrinsic Value

19.20 %
Upside

What is the intrinsic value of Costco?

As of 2025-07-25, the Intrinsic Value of Costco Wholesale Corp (COST) is 1,113.43 USD. This Costco valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 933.80 USD, the upside of Costco Wholesale Corp is 19.20%.

The range of the Intrinsic Value is 816.74 - 1,811.14 USD

Is Costco undervalued or overvalued?

Based on its market price of 933.80 USD and our intrinsic valuation, Costco Wholesale Corp (COST) is undervalued by 19.20%.

933.80 USD
Stock Price
1,113.43 USD
Intrinsic Value
Intrinsic Value Details

Costco Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 816.74 - 1,811.14 1,113.43 19.2%
DCF (Growth 10y) 1,169.46 - 2,500.79 1,568.85 68.0%
DCF (EBITDA 5y) 520.60 - 763.09 626.19 -32.9%
DCF (EBITDA 10y) 820.12 - 1,176.55 973.38 4.2%
Fair Value 268.65 - 268.65 268.65 -71.23%
P/E 398.27 - 503.32 444.48 -52.4%
EV/EBITDA 166.29 - 334.08 259.34 -72.2%
EPV 152.65 - 192.54 172.60 -81.5%
DDM - Stable 190.36 - 572.82 381.59 -59.1%
DDM - Multi 678.85 - 1,557.48 942.13 0.9%

Costco Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 414,121.62
Beta 0.56
Outstanding shares (mil) 443.48
Enterprise Value (mil) 406,002.62
Market risk premium 4.60%
Cost of Equity 6.64%
Cost of Debt 4.25%
WACC 6.58%