WBA
Walgreens Boots Alliance Inc
Price:  
15.91 
USD
Volume:  
13,628,456.00
United States | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Walgreens Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Walgreens Boots Alliance Inc (WBA) is 89.64 USD. This Walgreens valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.91 USD, the upside of Walgreens Boots Alliance Inc is %.

The range of the Intrinsic Value is 44.99 - 428.51 USD

15.91 USD
Stock Price
89.64 USD
Intrinsic Value
Intrinsic Value Details

Walgreens Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 44.99 - 428.51 89.64 463.4%
DCF (Growth 10y) 92.86 - 754.01 170.16 969.5%
DCF (EBITDA 5y) 25.24 - 40.87 30.15 89.5%
DCF (EBITDA 10y) 54.48 - 83.54 64.46 305.1%
Fair Value -174.97 - -174.97 -174.97 -1,199.76%
P/E (112.82) - (124.02) (111.81) -802.7%
EV/EBITDA 17.72 - 38.61 24.22 52.2%
EPV 40.38 - 63.58 51.98 226.7%
DDM - Stable (76.99) - (409.17) (243.08) -1627.9%
DDM - Multi 36.77 - 155.36 59.88 276.4%

Walgreens Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 13,725.72
Beta 0.61
Outstanding shares (mil) 862.71
Enterprise Value (mil) 23,533.72
Market risk premium 4.60%
Cost of Equity 6.95%
Cost of Debt 5.55%
WACC 5.65%