As of 2024-07-27, the Intrinsic Value of Costco Wholesale Corp (COST) is
934.26 USD. This Costco valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 817.60 USD, the upside of Costco Wholesale Corp is
%.
The range of the Intrinsic Value is 673.49 - 1,572.95 USD
934.26 USD
Intrinsic Value
Costco Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
673.49 - 1,572.95 |
934.26 |
14.3% |
| DCF (Growth 10y) |
936.90 - 2,110.65 |
1,279.52 |
56.5% |
| DCF (EBITDA 5y) |
436.28 - 684.72 |
534.03 |
-34.7% |
| DCF (EBITDA 10y) |
676.42 - 1,035.16 |
817.63 |
0.0% |
| Fair Value |
244.70 - 244.70 |
244.70 |
-70.07% |
| P/E |
290.91 - 473.95 |
381.06 |
-53.4% |
| EV/EBITDA |
125.22 - 304.45 |
209.55 |
-74.4% |
| EPV |
120.18 - 164.44 |
142.31 |
-82.6% |
| DDM - Stable |
151.57 - 474.86 |
313.21 |
-61.7% |
| DDM - Multi |
647.82 - 1,446.40 |
881.09 |
7.8% |
Costco Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
362,474.78 |
| Beta |
0.84 |
| Outstanding shares (mil) |
443.34 |
| Enterprise Value (mil) |
358,981.78 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.27% |
| Cost of Debt |
4.31% |
| WACC |
7.19% |