investorscraft@gmail.com

Intrinsic ValueCostco Wholesale Corporation (0I47.L)

Previous Close£934.59
Intrinsic Value
Upside potential
Previous Close
£934.59

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Costco Wholesale Corporation operates a global network of membership-based warehouse clubs, offering a wide range of branded and private-label products across diverse categories, including groceries, electronics, apparel, and household goods. The company's revenue model is anchored in membership fees, which provide a stable income stream, supplemented by high-volume, low-margin sales of merchandise. Costco's strategic focus on bulk purchasing, efficient supply chain management, and limited product selection allows it to maintain competitive pricing and strong customer loyalty. Operating in 14 countries with over 800 warehouses, Costco has established itself as a leader in the discount retail sector, competing with rivals like Walmart's Sam's Club and BJ's Wholesale. Its value proposition revolves around delivering quality products at significantly lower prices, supported by a no-frills shopping experience. The company also diversifies its offerings with ancillary services such as pharmacies, optical centers, and gas stations, enhancing customer retention and foot traffic. Costco's expansion into e-commerce further strengthens its market position, catering to the growing demand for online grocery and same-day delivery services. The company's disciplined approach to cost control and its ability to pass savings to members underpin its enduring competitive advantage in the highly competitive retail landscape.

Revenue Profitability And Efficiency

Costco reported revenue of $254.5 billion for the fiscal year ending September 2024, reflecting its scale and strong sales execution. Net income stood at $7.4 billion, with diluted EPS of $16.56, demonstrating robust profitability. Operating cash flow of $11.3 billion highlights efficient working capital management, while capital expenditures of $4.7 billion indicate ongoing investments in store expansion and infrastructure.

Earnings Power And Capital Efficiency

The company's earnings power is underpinned by its high-margin membership fees, which contribute significantly to operating income. Costco's capital efficiency is evident in its ability to generate substantial cash flows from operations, supporting reinvestment in growth initiatives and shareholder returns. The balance between revenue growth and cost discipline enhances its return on invested capital.

Balance Sheet And Financial Health

Costco maintains a solid balance sheet with $9.9 billion in cash and equivalents and total debt of $8.3 billion, reflecting prudent financial management. The company's strong liquidity position and moderate leverage provide flexibility for strategic investments and weather economic uncertainties. Its conservative financial structure aligns with its long-term growth strategy.

Growth Trends And Dividend Policy

Costco has demonstrated consistent growth through warehouse expansion and comparable sales increases. The company pays a dividend of $4.78 per share, appealing to income-focused investors. Its growth trajectory is supported by international expansion and e-commerce penetration, while its dividend policy reflects a commitment to returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of $448.7 billion, Costco trades at a premium valuation, reflecting investor confidence in its resilient business model and growth prospects. The beta of 0.99 suggests the stock's performance is closely aligned with broader market movements, indicating stability relative to peers.

Strategic Advantages And Outlook

Costco's strategic advantages include its membership-based model, pricing power, and loyal customer base. The outlook remains positive, driven by global expansion, digital transformation, and sustained demand for value-oriented retail. The company's ability to adapt to changing consumer preferences positions it well for long-term success.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount