As of 2025-10-21, the Intrinsic Value of Costco Wholesale Corp (COST) is 1,165.54 USD. This Costco valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 936.11 USD, the upside of Costco Wholesale Corp is 24.50%.
The range of the Intrinsic Value is 858.29 - 1,880.04 USD
Based on its market price of 936.11 USD and our intrinsic valuation, Costco Wholesale Corp (COST) is undervalued by 24.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 858.29 - 1,880.04 | 1,165.54 | 24.5% |
| DCF (Growth 10y) | 1,073.73 - 2,231.37 | 1,424.15 | 52.1% |
| DCF (EBITDA 5y) | 440.35 - 675.98 | 528.85 | -43.5% |
| DCF (EBITDA 10y) | 658.02 - 947.83 | 768.63 | -17.9% |
| Fair Value | 278.64 - 278.64 | 278.64 | -70.23% |
| P/E | 403.55 - 642.90 | 448.08 | -52.1% |
| EV/EBITDA | 113.30 - 369.70 | 235.95 | -74.8% |
| EPV | 162.70 - 202.87 | 182.78 | -80.5% |
| DDM - Stable | 201.57 - 602.62 | 402.09 | -57.0% |
| DDM - Multi | 708.08 - 1,612.39 | 980.36 | 4.7% |
| Market Cap (mil) | 414,865.22 |
| Beta | 0.50 |
| Outstanding shares (mil) | 443.18 |
| Enterprise Value (mil) | 414,865.22 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.54% |
| Cost of Debt | 5.00% |
| WACC | 6.50% |