AnalystScope equity researchCurrent company view

WMT

Walmart Inc.

Consumer Staples / Consumer Staples Distribution & Retail / Bentonville, AR

View printable snapshot

AnalystScope signal

Sell

Scheduled quote

$112

Base fair value

$90

Bear / base / bull

$74 / $90 / $100

Upside / downside

-20.0 downside

Confidence

Low

Research updated Apr 8, 2026

Daily scheduled refresh as of Jul 21, 2026, 6:05 AM UTC. Fresh through Jul 22, 2026, 6:05 AM UTC.

Informational research only. Not personalized investment advice.

Model vs published view

Current model signal differs from the latest published analyst rating.

Live current-price moves may be widening the gap versus the latest published view.

Investment summary

Current view and thesis

Walmart offers defensiveness, scale, and improving mix quality, but the current setup still looks more like a disciplined Hold than a high-upside valuation case.

Fair value $90 vs. current $112 (-20.0 downside). Current base fair value is $90 versus $112, implying -20.0 downside.

Key drivers

Traffic resilience and omnichannel mix continue to support revenue durability.

Scale benefits and a healthier category mix help operating margin inch higher.

Defensive demand makes the earnings base sturdier than many retailers.

Key risks

Thin retail margins leave little room for execution misses or wage pressure.

Consumer trade-down can help traffic but still pressure the mix and gross margin.

A more promotional environment could offset current margin-improvement expectations.

What would change the view

Sustained margin expansion through mix and fulfillment discipline would improve the setup.

A heavier promotional turn or wage/cost pressure would lower fair-value support.

If the multiple expands further without a cleaner margin step-up, the upside case weakens.

Valuation

Price, range, and method support

Base case $90 / -20.0 downside / low confidence

Price vs fair value

-19.8%

Model-implied return

Scheduled quote

$112

Fair value

$90

Valuation method stack

Weighted fair value $90

Published method weights

DCF (Base)

$93 | 50%

NTM P/E Multiple

$88 | 30%

EV/EBITDA Cross-check

$84 | 20%

Case / method	Value	Weight / support
DCF (Base)	$93	50%
NTM P/E Multiple	$88	30%
EV/EBITDA Cross-check	$84	20%
Bear case	$74	Mixed
Base case	$90	Constrained
Bull case	$100	Mixed

Fundamental analysis

Reported evidence and normalized model base

Normalized annual basis: FY2026

Download reported financials CSV Download normalized financials CSV

Normalized figures are AnalystScope's annual valuation model base.

Normalized metric	Latest value	Growth / margin context
Revenue	$709.5B	+4.2% YoY
Operating income	$34.1B	4.8% margin
Net income	$20.6B	EPS proxy $2.58
Free cash flow	$22.0B	3.1% margin
EBITDA	$48.3B	6.8% margin
Net cash / (debt)	-$30.5B	-4.3% of revenue

Metric	Reported	AnalystScope normalized	Basis note
Revenue (TTM)	$706.4B	$709.5B	Model revenue smooths category mix and one-off inventory timing rather than assuming a straight-line retail cycle.
Operating Margin	4.2%	4.8%	Margin input avoids over-reading temporary mix benefits and keeps the base on durable retail economics.
FCF (TTM)	$14.9B	$22.0B	FCF input adjusts for working-capital timing and inventory swings that can distort annual cash conversion.
Net Cash / (Debt)	($30.1B)	($30.5B)	Balance-sheet treatment keeps leverage conservative even with resilient staple demand.

Fundamental snapshot

FY2026

Normalized annual model base

Revenue

+4.2% YoY

$709.5B

Op. margin

+0.3% pts

4.8%

FCF margin

+0.2% pts

3.1%

Revenue + margin trend

Annual normalized model-base history.

Revenue

2024

2025

2026

Operating margin

2024

2025

2026

AnalystScope annual model-base statements in USD across FY2024 | FY2025 | FY2026.

Income statement

Line item	FY2024	FY2025	FY2026
Revenue	$648.1B	$681.0B	$709.5B
Gross Profit	$155.5B	$165.5B	$174.5B
Operating Income	$27.2B	$30.6B	$34.1B
EBITDA	$39.5B	$43.5B	$48.3B
Net Income	$15.6B	$17.7B	$20.6B

Balance sheet

Line item	FY2024	FY2025	FY2026
Cash & Investments	$17.7B	$18.4B	$19.5B
Total Debt	$52.0B	$51.0B	$50.0B
Net Cash / (Debt)	($34.3B)	($32.6B)	($30.5B)
Total Assets	$260.0B	$268.0B	$279.0B
Total Liabilities	$176.0B	$181.0B	$188.0B
Shareholders' Equity	$84.0B	$87.0B	$91.0B

Cash flow

Line item	FY2024	FY2025	FY2026
Operating Cash Flow	$35.0B	$38.8B	$42.6B
Depreciation & Amortization	$12.3B	$12.9B	$14.2B
Capital Expenditures	($17.5B)	($19.1B)	($20.6B)
Free Cash Flow	$17.5B	$19.7B	$22.0B

Model assumptions

Base-case inputs and sensitivity

Published AnalystScope assumptions; private edits do not change this base case.

Revenue CAGR (5Y)

4.5%

+/- 1.0% => +/-$4/sh

Why this level: This is AnalystScope's base-case growth assumption, not a guarantee. It sits below the latest FY model-base revenue pace (2026.0%), so the model does not extend current strength too far into the outer years. Current company context: Defensive demand makes the earnings base sturdier than many retailers.

Terminal Growth

2.5%

+/- 0.5% => +/-$3/sh

Why this level: This is AnalystScope's mature long-run growth assumption, not a perpetual hypergrowth claim. At 2.5%, it sits well below the 4.5% five-year revenue CAGR, so the model steps down from the explicit forecast period to a steadier long-run pace. For Walmart Inc., that means a durable franchise can keep compounding after year five without assuming today's faster growth profile lasts indefinitely.

WACC

8.0%

+/- 0.5% => -$5/sh

Why this level: This is AnalystScope's base-case cost-of-capital judgment, not a precise CAPM output. It reflects the current rates backdrop, equity risk premium, and the company's balance-sheet posture. Debt remains manageable relative to scale and resilience

Operating Margin (Year 5)

5.2%

+/- 100 bps => +/-$4/sh

Why this level: This is AnalystScope's base-case margin view, not a promise of straight-line expansion. It keeps year-five margins close to today's model-base operating margin (4.8%), which implies the current margin structure is broadly durable. Margin input avoids over-reading temporary mix benefits and keeps the base on durable retail economics.

Sensitivity drivers

Revenue CAGR (5Y)

4.5%

+/- 1.0% => +/-$4/sh

Terminal Growth

2.5%

+/- 0.5% => +/-$3/sh

WACC

8.0%

+/- 0.5% => -$5/sh

Operating Margin (Year 5)

5.2%

+/- 100 bps => +/-$4/sh

Confidence

Low

Method outputs show moderate dispersion of +10.0%.

Why the model view could be wrong

Thin retail margins leave little room for execution misses or wage pressure.

Consumer trade-down can help traffic but still pressure the mix and gross margin.

A more promotional environment could offset current margin-improvement expectations.

Private analysis

Test your own assumptions in Scenario Builder

Private scenarios remain separate from AnalystScope's published base case.

Open Scenario Builder

Private workspace

Scenario Builder

Private scenario sandbox

This is a private modelling layer, not the public AnalystScope base case or printable snapshot. It keeps the public base case as the anchor, applies bounded changes to the four core valuation inputs, and updates your scenario fair-value estimate immediately.

Saved scenarios currently stay local to this browser for WMT. Base-case rationale remains in the public assumptions section above. Your scenario output reprices the published valuation methods from projected operating anchors when those anchors are available, while keeping market-multiple and capital-structure assumptions anchored to the AnalystScope framework.

Editable assumptions

Adjust your scenario inputs within the displayed plausible range for this company. The workbench stays anchored to the public AnalystScope base case.

This is a bounded scenario tool, not a free-form spreadsheet. Values outside the displayed range snap back to the nearest allowed value when you leave the field.

Matches the published AnalystScope base case.

Revenue CAGR (5Y)

Public AnalystScope base case: 4.5% | +/- 1.0% => +/-$4/sh

Allowed range: 0.0% to 10.5%

Terminal Growth

Public AnalystScope base case: 2.5% | +/- 0.5% => +/-$3/sh

Allowed range: 1.0% to 4.0%

WACC

Public AnalystScope base case: 8.0% | +/- 0.5% => -$5/sh

Allowed range: 6.0% to 10.0%

Operating Margin (Year 5)

Public AnalystScope base case: 5.2% | +/- 100 bps => +/-$4/sh

Allowed range: 0.0% to 13.2%

Saved private scenarios

Save up to 5 named scenarios for WMT. These are your scenarios: they never overwrite the public AnalystScope base case and remain clearly separate from public research.

Browser-local workspace0 / 5 saved

Checking private workspace session...

Private scenario note

Keep a short thesis, main risk, or why this case differs from the published base case.

0 / 280

Notes stay local to this browser unless you sign in to the private workspace, and they never appear as published AnalystScope research.

No private scenarios saved yet. Make a change to the published base case, then save a named scenario here.

Published base case

Fair value

$90

Upside / Downside

-20.0 downside

Model signal

Sell

Published base-case output

Scenario output reprices the published DCF and multiple methods from projected year-5 revenue, margin, free cash flow, EBITDA, and EPS anchors. Market multiples and capital structure stay anchored to the published base framework.

Fair value

$90

$0/sh vs published base case

Upside / Downside

-20.0 downside

+0.0 pts vs published base case

Model signal

Sell

Unchanged versus the published base case.

Method movement inside the scenario

This breakdown shows what moved inside the published valuation framework when you edit the scenario. The published AnalystScope base case stays anchored, and any method without a clean projected anchor remains pinned to that framework.

Method rows below reflect the current edited scenario state, not just the saved scenario snapshots.

Influence tags are directional rather than exact attribution. They estimate which edited input is moving each method most by reverting one assumption at a time while the other edited inputs stay in place.

3 of 3 methods support model-native repricingModel-native bridge

Method	Published base	Edited scenario	Delta	How it moved / main drivers
DCF (Base) DCF-style \| 50% weight	$93	$93	$0/sh	Base-aligned This method is supported by the model-native bridge and currently stays aligned with the published base case. Edited inputs are largely offsetting each other, so this row stays close to the published base case.
NTM P/E Multiple P/E-style \| 30% weight	$88	$88	$0/sh	Base-aligned This method is supported by the model-native bridge and currently stays aligned with the published base case. Edited inputs are largely offsetting each other, so this row stays close to the published base case.
EV/EBITDA Cross-check EV-based multiple \| 20% weight	$84	$84	$0/sh	Base-aligned This method is supported by the model-native bridge and currently stays aligned with the published base case. Edited inputs are largely offsetting each other, so this row stays close to the published base case.
Weighted fair value Published framework result \| Published framework result	$90	$90	-$0/sh	Moved Combines the repriced method outputs using the published AnalystScope weights. No single edited assumption is dominating this move in a material way.

Published base case vs private scenarios

Compare the published AnalystScope base case against your saved private scenarios in one view. Saved scenarios remain local to this browser, and the table below reflects saved snapshots rather than any unsaved edits currently sitting in the editor.

Fair-value comparisons use the same workbench recalculation path as the editor above.

Published base case stays pinned as the anchor row.

Scenario	Revenue CAGR (5Y)	Terminal Growth	WACC	Op. Margin (Y5)	Fair Value	Upside / Downside	Model Signal	Delta vs Base	Action
AnalystScope base case Published Official AnalystScope anchor row.	4.5%	2.5%	8.0%	5.2%	$90	-20.0 downside	Sell	Published anchor

Supporting research

Quality, normalization, and monitoring evidence

Annual model base: FY2024 | FY2025 | FY2026

Thesis scorecard

Growth

Moderate

Growth is steady rather than explosive, with e-commerce and mix helping the base.

Profitability

Moderate

Margins are thin but durable, and incremental mix improvement still matters.

Balance sheet

Moderate

Leverage is manageable against scale, though not a net-cash story.

Valuation

Moderate

A higher-quality retail multiple limits the near-term spread.

Execution / Resilience

Strong

Scale and category breadth support resilience across a tougher consumer backdrop.

Current source status

Quote: Daily scheduled refresh as of Jul 21, 2026, 6:05 AM UTC. Fresh through Jul 22, 2026, 6:05 AM UTC.

Reported fundamentals: Fundamentals refreshed 21 Jul 2026, 00:39 UTC. Fresh through 21 Jul 2026, 12:39 UTC.

Latest filing: 4 filed Jul 17, 2026 | Reporting period Jul 16, 2026. Filing refreshed Jul 21, 2026, 12:39 AM UTC. Fresh through Jul 21, 2026, 12:39 PM UTC.

Annual model-base income-statement, cash-flow, and balance-sheet metrics, plus cross-statement quality relationships with compact prior-FY direction cues, derived from the curated statement backbone.

Basis: FY2024 | FY2025 | FY2026. Live reported fundamentals remain available in the reconciliation section.

Operating and cash-flow trends

Model-base statements

Revenue growth (1Y)

+4.2%

Gross margin

24.6%

Operating margin

4.8%

Operating margin change vs prior FY

+0.3 pts

EBITDA margin

6.8%

EBITDA margin change vs prior FY

+0.4 pts

Operating income growth (1Y)

+11.4%

Net margin

2.9%

FCF margin

3.1%

FCF margin change vs prior FY

+0.2 pts

FCF growth (1Y)

+11.7%

Balance sheet quality

Model-base statements

Cash & investments

$19.5B

Total debt

$50.0B

Net cash / (debt)

Net debt $30.5B

Net cash / (debt) as % of revenue

Net debt 4.3% of revenue

Liabilities / assets

Stable

vs FY2025 (-0.2 pts)

67.4%

Cross-statement quality

Model-base statements

Gross-to-operating spread

19.8 pts

Operating cash flow / net income

Stable

vs FY2025 (-0.1x)

2.1x

Operating cash flow / EBITDA

Stable

vs FY2025 (-0.0x)

0.9x

Free cash flow / net income

Stable

vs FY2025 (-0.0x)

1.1x

CapEx as % of revenue

Stable

vs FY2025 (+0.1 pts)

2.9%

CapEx as % of operating cash flow

Stable

vs FY2025 (-0.9 pts)

48.4%

CapEx / D&A

Stable

vs FY2025 (-0.0x)

1.5x

Cash & investments / total debt

Stable

vs FY2025 (+0.0x)

0.4x

Shareholders' equity as % of revenue

12.8%

Asset turnover

Stable

vs FY2025 (+0.0x)

2.5x

Compact model-base diagnostics for analyst triage, highlighting where the durable valuation base is diverging most clearly from the latest reported picture.

Adjustment focus

Large analyst adjustment

Cash flow | FCF (TTM) | +$7.1B / +48%

Revenue momentum

Stable

+4.2% latest 1Y growth

vs +5.1% prior 1Y

Operating margin trend

Stable

4.8% latest margin

+31 bps vs prior FY

FCF margin trend

Stable

3.1% latest FCF margin

+21 bps vs prior FY

Balance-sheet posture

Stable

Net debt 4.3% of revenue

vs Net debt 4.8% of revenue prior FY

How to read this

Reported = the latest company-reported figure. Model base = AnalystScope's comparable operating base used for valuation and thesis work. It may include standardization, conservative balance-sheet treatment, working-capital cleanup, and through-cycle adjustments when current reported numbers do not look durable.

This is an analyst model base, not a claim of perfect adjusted truth. Larger gaps can reflect deliberate cyclical or base-case adjustments, not just light accounting cleanup.

Why the model base differs

For Walmart, the model base is meant to reflect durable omnichannel retail economics rather than quarter-to-quarter inventory or mix noise.

Rows are sorted by largest comparable adjustment first.

Metric	Model base	Live reported	Variance vs reported	Adjustment size	Why lower / higher?
FCF (TTM)	$22.0B FY2026 model base	$14.9B Live reported TTM	+$7.1B / +48%	Large analyst adjustment	Model base is higher than live reported because the model does not assume the latest cash-flow drag is fully durable. It adjusts for working-capital timing and inventory swings that can distort annual cash conversion.
Operating Margin	4.8% FY2026 model base	4.2% Live reported margin	+0.6 pts	Close to reported	Model base is higher than live reported because the model does not assume the latest reported margin pressure is the durable earnings base. It avoids over-reading temporary mix benefits and keeps the base on durable retail economics.
Revenue (TTM)	$709.5B FY2026 model base	$706.4B Live reported TTM	+$3.1B / +0%	Close to reported	Model base is higher than live reported because the thesis does not assume the latest reported softness is the durable revenue run-rate. It smooths category mix and one-off inventory timing rather than assuming a straight-line retail cycle.
Net Cash / (Debt)	($30.5B) FY2026 model base	($30.1B) Live reported balance sheet	-$400.0M / 0% of revenue	Close to reported	Model base is more conservative than the live reported balance-sheet figure. It keeps leverage conservative even with resilient staple demand.

Near-term catalysts

Gross-margin and e-commerce contribution commentary remain the nearest catalysts.

Inventory and working-capital discipline still shape the free-cash-flow read-through.

Consumer mix signals can move sentiment quickly even if headline traffic stays healthy.

What we are watching

Whether e-commerce and advertising contribution can keep lifting the margin base.

How resilient traffic remains if the consumer backdrop softens further.

Any sign that promotional intensity is forcing the model back toward a lower margin base.

Date	Event	Published rating	Note
Apr 8, 2026	New	Hold	Started coverage with a Hold view on defensive quality versus a more modest fair-value spread.