The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$25.31Fair value$50.99Bull$76.93
FairClose
52-week traded range
52W low $100.6152W high $134.20
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Walmart closed at $107.15, 110.1% above the consensus fair value of $50.99 drawn from 8 valuation models.
Financial DNA score 40/100 — Average. P/E of 39.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$36.94
-65.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$27.50
-74.3%
√(22.5 × EPS × BVPS)
EPS=2.73, BVPS=12.32 · outside Graham range (P/E 39.3, P/B 8.7) — asset-light, treat as a rough floor
P/E Fair Value
$54.60
-49.0%
EPS × 20x (sector P/E)
EPS=2.73, Sector P/E=20x
Peter Lynch (PEG)
$25.31
-76.4%
EPS × Growth% (PEG = 1 is fair)
EPS=2.73, g=9.3%
EV/EBITDA
$76.93
-28.2%
(EBITDA × 14.6x − Net Debt) ÷ Shares
EBITDA=44.03B
Book Value (P/B)
$50.16
-53.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12.32, ROE=22.3%, g=6%, r=10%
Reverse DCF
$107.15
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.2% | Historical: 9.3%
Margin of Safety
$29.76
-72.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=39.68, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.