COST
Costco Wholesale Corp
Price:  
737.93 
USD
Volume:  
1,263,075.00
United States | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Costco Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Costco Wholesale Corp (COST) is 873.68 USD. This Costco valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 737.93 USD, the upside of Costco Wholesale Corp is %.

The range of the Intrinsic Value is 667.65 - 1,299.52 USD

737.93 USD
Stock Price
873.68 USD
Intrinsic Value
Intrinsic Value Details

Costco Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 667.65 - 1,299.52 873.68 18.4%
DCF (Growth 10y) 920.50 - 1,731.10 1,186.53 60.8%
DCF (EBITDA 5y) 528.53 - 676.10 580.28 -21.4%
DCF (EBITDA 10y) 763.14 - 989.74 848.05 14.9%
Fair Value 222.13 - 222.13 222.13 -69.90%
P/E 233.52 - 345.41 272.68 -63.0%
EV/EBITDA 171.86 - 300.71 228.15 -69.1%
EPV 136.83 - 167.41 152.12 -79.4%
DDM - Stable 140.05 - 370.06 255.05 -65.4%
DDM - Multi 540.53 - 1,089.85 720.57 -2.4%

Costco Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 327,441.70
Beta 0.65
Outstanding shares (mil) 443.73
Enterprise Value (mil) 317,376.70
Market risk premium 4.60%
Cost of Equity 7.46%
Cost of Debt 4.31%
WACC 7.36%