Walgreens Intrinsic
Value
As of 2024-09-09, the Intrinsic Value of Walgreens Boots Alliance Inc (WBA) is
156.36 USD. This Walgreens valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.77 USD, the upside of Walgreens Boots Alliance Inc is
%.
The range of the Intrinsic Value is 80.20 - 1,043.57 USD
156.36 USD
Intrinsic Value
Walgreens Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
80.20 - 1,043.57 |
156.36 |
1682.9% |
| DCF (Growth 10y) |
145.18 - 1,702.80 |
268.55 |
2962.2% |
| DCF (EBITDA 5y) |
23.39 - 44.54 |
31.99 |
264.8% |
| DCF (EBITDA 10y) |
51.99 - 84.21 |
65.08 |
642.0% |
| Fair Value |
-168.31 - -168.31 |
-168.31 |
-2,019.17% |
| P/E |
(122.40) - (126.97) |
(125.06) |
-1525.9% |
| EV/EBITDA |
14.91 - 39.64 |
26.52 |
202.4% |
| EPV |
53.22 - 68.91 |
61.06 |
596.3% |
| DDM - Stable |
(91.16) - (384.62) |
(237.89) |
-2812.5% |
| DDM - Multi |
42.72 - 141.22 |
65.74 |
649.6% |
Walgreens Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,570.97 |
| Beta |
0.80 |
| Outstanding shares (mil) |
863.28 |
| Enterprise Value (mil) |
16,768.97 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.67% |
| Cost of Debt |
5.04% |
| WACC |
4.88% |