For AI assistants & researchers — machine-readable summary of this page
What this page is: Delvantic's full research page for Walmart Inc. (WMT) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.
Our current read (analysis of 2026-08-23): Designation Watch · Gem Score +4 (−100…+100 Quality+Value blend) · Quality 93 · Value -69 · Sentiment 23 (timing only, not weighted) · Composite fair value $76.82 vs $114.22 at analysis
Page map (sections in order; each card carries a stable
reference-name attribute you can cite):
profile-header/price-overview— company profile, live quote, market capextended-analysis— the core: three AI lens reads with findings, scores, and the analyst memofuture-predictions— our forward price-band predictionsmarket-narrative/ai-findings/gpt-critique— narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)- Members-only sections (render as login gates for anonymous readers):
price-history,income-trend,key-metrics,financials(statement tables),insider-trading. The analysis above is public; the raw data tables require a free account.
More for machine readers: site briefing at
/llms.txt ·
any ticker resolves at delvantic.com/stock/TICKER ·
raw inputs are public-company filings and market data (via licensed data feeds);
every model, score, lens read, and prediction on this page is Delvantic's own analysis.
Walmart Inc.
WMT NASDAQWalmart Inc. is a leading multinational retail corporation specializing in the retail and wholesale business. The company operates a vast network of stores, including hypermarkets, discount department stores, and grocery outlets, offering an extensive assortment of merchandise such as groceries, apparel, electronics, home goods, and health products at everyday low prices. Walmart Inc. also provides a range of services including pharmacy, optical, auto care, and financial products like money transfers and prepaid cards. Through its robust e-commerce platform, it delivers online shopping options with convenient pickup, delivery, and membership programs for enhanced customer value. The company serves millions of customers across urban, suburban, and rural areas, focusing on consumer staples merchandise retail within the consumer retailing sector. Walmart Inc. maintains a significant presence in wholesale operations via membership warehouse clubs, catering to both individual shoppers and small businesses. Founded in 1945 and headquartered in Bentonville, Arkansas, Walmart Inc. plays a pivotal role in global retail by emphasizing accessibility, affordability, and a broad product selection.
Price Overview
Price History (1 Year)
Revenue & Net Income Trend
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
EPS (Diluted): 2.73
Total Equity: $106.18B
Shares: 8,022,000,000
Total Debt: $38.17B
Cash: $10.73B
EBITDA: $44.03B
Total Debt: $38.17B
Cash: $10.73B
Revenue: $713.16B
Revenue: $713.16B
Revenue: $713.16B
Total Equity: $106.18B
Tax Rate: 24.4%
Equity: $106.18B
Total Debt: $38.17B
Cash: $10.73B
Current Liabilities: $107.47B
Long-Term Debt: $34.62B
Total Debt: $38.17B
Total Equity: $106.18B
Shares: 8,022,000,000
Shares: 8,022,000,000
CapEx: -$26.64B
Shares: 8,022,000,000
Stock Price: $114.23
Net Income: $21.89B
Industry Benchmarks
Income Statement (Annual)
Last updated: Jul 30, 2026 12:58am (24d ago)| Metric | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Revenue | $572.8B | $611.3B | $648.1B | $681.0B | $713.2B |
| Cost of Revenue | $429.0B | $463.7B | $490.1B | $511.8B | $535.4B |
| Gross Profit | $143.8B | $147.6B | $158.0B | $169.2B | $177.8B |
| Operating Expenses | $117.8B | $127.1B | $131.0B | $139.9B | $147.9B |
| Operating Income | $25.9B | $20.4B | $27.0B | $29.3B | $29.8B |
| Net Income | $13.7B | $11.7B | $15.5B | $19.4B | $21.9B |
| EBITDA | $36.6B | $31.4B | $38.9B | $42.3B | $44.0B |
| EPS | $1.63 | $1.43 | $1.92 | $2.42 | $2.74 |
| EPS (Diluted) | $1.62 | $1.42 | $1.91 | $2.41 | $2.73 |
Balance Sheet (Annual)
Last updated: Jul 30, 2026 12:01am (24d ago)| Metric | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Cash & Equivalents | $14.8B | $8.6B | $9.9B | $9.0B | $10.7B |
| Total Current Assets | $81.1B | $75.7B | $76.9B | $79.5B | $84.9B |
| Total Assets | $244.9B | $243.2B | $252.4B | $260.8B | $284.7B |
| Current Liabilities | $87.4B | $92.2B | $92.4B | $96.6B | $107.5B |
| Long-Term Debt | $34.9B | $34.6B | $36.1B | $33.4B | $34.6B |
| Total Liabilities | $153.0B | $159.2B | $161.8B | $163.1B | $178.5B |
| Total Equity | $91.9B | $84.0B | $90.6B | $97.7B | $106.2B |
| Retained Earnings | $86.9B | $83.1B | $89.8B | $98.3B | $104.8B |
Cash Flow (Annual)
Last updated: Jul 30, 2026 12:58am (24d ago)| Metric | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Operating Cash Flow | $24.2B | $28.8B | $35.7B | $36.4B | $41.6B |
| Capital Expenditure | -$13.1B | -$16.9B | -$20.6B | -$23.8B | -$26.6B |
| Free Cash Flow | $11.1B | $12.0B | $15.1B | $12.7B | $14.9B |
| Acquisitions (net) | -$359.0M | -$740.0M | -$9.0M | -$1.9B | -$53.0M |
| Net Debt Issued / (Repaid) | -$5.9B | $2.3B | $1.3B | -$1.3B | $4.9B |
| Dividends Paid | — | — | — | — | — |
| Stock Buybacks | -$9.8B | -$9.9B | -$2.8B | -$4.5B | -$8.1B |
| Net Change in Cash | -$4.8B | -$6.0B | $1.1B | -$399.0M | $1.8B |
Growth Trends (YoY %)
Last updated: Jul 30, 2026 12:58am (24d ago)| Metric | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Revenue Growth | +6.7% | +6.0% | +5.1% | +4.7% |
| Gross Profit Growth | +2.7% | +7.1% | +7.1% | +5.0% |
| Operating Income Growth | -21.3% | +32.2% | +8.6% | +1.6% |
| Net Income Growth | -14.6% | +32.8% | +25.3% | +12.6% |
| EBITDA Growth | -14.3% | +23.9% | +8.9% | +4.0% |
Dividend History (Last 20)
Last updated: Jul 23, 2026 10:18pm (30d ago)| Date | Dividend | Declaration | Record | Payment |
|---|---|---|---|---|
| 2026-12-11 | $0.25 | — | — | — |
| 2026-08-21 | $0.25 | — | — | — |
| 2026-05-08 | $0.25 | — | — | — |
| 2026-03-20 | $0.25 | — | — | — |
| 2025-12-12 | $0.24 | — | — | — |
| 2025-08-15 | $0.24 | — | — | — |
| 2025-05-09 | $0.24 | — | — | — |
| 2025-03-21 | $0.24 | — | — | — |
| 2024-12-13 | $0.21 | — | — | — |
| 2024-08-16 | $0.21 | — | — | — |
| 2024-05-09 | $0.21 | — | — | — |
| 2024-03-14 | $0.21 | — | — | — |
| 2023-12-07 | $0.19 | — | — | — |
| 2023-08-10 | $0.19 | — | — | — |
| 2023-05-04 | $0.19 | — | — | — |
| 2023-03-16 | $0.19 | — | — | — |
| 2022-12-08 | $0.19 | — | — | — |
| 2022-08-11 | $0.19 | — | — | — |
| 2022-05-05 | $0.19 | — | — | — |
| 2022-03-17 | $0.19 | — | — | — |
Deep Analysis
Risk : Reward — if the last quarter repeats
Live · as of 2026-08-19 11:18Recovery pays +17%; another quarter like the worst recent one costs 69%. Ratio 0.2:1.
| Case | Growth | Margin | Fair value | vs price ($114.22) |
|---|---|---|---|---|
| Bull — recovery | +10% | 9.2% | $133.31 | +17% |
| Base — stabilizes | +7% | 8.0% | $103.83 | -9% |
| Bear — keeps slipping | +4% | 6.8% | $79.02 | -31% |
| Stress — last quarter repeats | +5% | 2.7% | $35.47 | -69% |
Narrative Economics
market-narrative step).
Claude Reading
Starting from the raw numbers: revenue growth is a pedestrian 4.9% CAGR over five years, and the most recent quarter (Apr 2026: $177.75B vs Apr 2025: $165.61B) prints 7.3% YoY — decent but nothing that supports 41x earnings on its own. The earnings CAGR of 18.8% is real but comes off a depressed FY23 base ($11.68B NI when op margin compressed to 3.3%); normalized off FY22 ($13.67B), NI CAGR is closer to 12.5%. Operating margin has crept from 4.03% (FY24) to 4.18% (FY26) — 15 bps in two years is not the margin explosion a 41x multiple demands. Most damning: FCF CAGR is *negative* (-0.7%), FY26 FCF of $14.92B against $26.64B capex suggests Walmart is spending heavily on automation/fulfillment with unclear payback. FCF yield on a $909B market cap is 1.6%. Add the 0.87% dividend yield and you're getting a ~2.5% total shareholder return before any multiple compression.
The synthesis models are being too diplomatic. "High Conviction Required" is analyst-speak for "priced for perfection" — say it. The pre-flight thesis (advertising + marketplace scaling from 7% to 15-20% of revenue, blended net margin going from 3% to 5-6%) is the *only* way this math works, and note that even if it does work, that's a 5-7 year story requiring flawless execution against Amazon, which has structurally better unit economics on both ads and marketplace. The Market Forces signal correctly flags the FCF deterioration — this is the single most important number in the file and every other model underweights it. Meanwhile the Narrative layer calls this "anchored" with "moderate intensity," but a stock trading at 41x earnings with 5% revenue growth and *declining* FCF is not anchored to fundamentals — it's anchored to a story about future fundamentals, which is definitionally unanchored.
The contrarian read that nobody quite makes: Walmart's Q1 FY27 net income of $5.33B on $177.75B revenue is a 3.0% margin, up from 2.7% a year prior — 30 bps of expansion is being extrapolated into a permanent step-change. But the quarterly margin series is noisy (2.2%, 3.4%, 4.0%, 2.7%, 2.9%) and the trailing four quarters average ~3.1%, essentially flat with FY26's 3.07% full-year net margin. There is no margin acceleration in the actual data — only in the narrative. Meanwhile ROE of 20.6% and ROIC of 16.9% are strong but not tech-platform strong (compare to Costco ~30% ROE at ~55x P/E, or the ad-native players north of 25% ROIC). The current ratio of 0.79 and $38B debt vs $10.7B cash are fine for a defensive retailer but leave no cushion if consumer softens. Insider selling is present but modest — not a red flag, not a green flag; ignore it.
I dissent from "High Conviction Required" as too soft — this is Overvalued. Reverse-engineering: at a defensible 22-25x P/E for a high-quality mature retailer growing earnings ~10% (still generous vs Target/Kroger at 12-15x), and FY27 EPS run-rating around $2.75-2.90, fair value is $65-72. Even granting the platform premium — say 28-30x for optionality on ads/marketplace — you get $80-87. The $114 price requires believing FY30 EPS reaches ~$4.50+ *and* the multiple stays above 25x, which stacks two aggressive assumptions. The company is excellent; the stock is not. I'd wait for either (a) a print showing ad revenue disclosed separately at >$5B run-rate with >70% margins, or (b) a re-rating to sub-$90 before engaging. The models that ran are directionally right to be cautious but insufficiently blunt about the FCF regression that undermines the entire transformation thesis.
GPT Reading
What stands out to me is not a broken business but a stock that has been repriced far beyond what the disclosed financials can justify on their own. Walmart has added more than $140 billion of annual revenue in four years, from $572.75 billion in FY22 to $713.16 billion in FY26, which is impressive in absolute dollars, and operating income has recovered sharply from $20.43 billion in FY23 to $29.83 billion in FY26. Net income has likewise climbed to $21.89 billion from $11.68 billion in FY23. So this is a real earnings recovery story, not accounting vapor. But the quality of that improvement matters: gross margin is only 24.9%, operating margin 4.18%, net margin 3.07%, and free cash flow is just $14.92 billion after a very large $26.64 billion of capex. Against a $909 billion market cap, investors are paying roughly 61x free cash flow and 41.8x earnings for a company whose annual revenue growth is still basically mid-single-digit and whose full-year operating margin improved only 49 bps over four years from FY22 to FY26. That is not a normal defensive-retail valuation; it is a premium for future mix shift that is not yet visible in the reported numbers.
The quarterly pattern reinforces that view. Revenue has been consistently growing, with the latest quarter at $177.75 billion versus $165.61 billion a year earlier, but profits remain structurally thin and seasonally noisy: quarterly net margins over the last eight reported quarters range from 2.2% to 4.0%, with no clean upward staircase. The trailing four quarters sum to about $22.74 billion of net income on roughly $725.3 billion of revenue, or around a 3.1% net margin, almost identical to the annual figure. That tells me Walmart is executing well operationally, but I do not see evidence in the raw data of a business already crossing into a meaningfully higher-margin model. Balance sheet risk is low enough—net debt is manageable relative to operating cash flow, and debt-to-equity at 0.36 is not concerning—but that is a reason to view the company as high quality, not a reason to pay any price. The key issue is simple: Walmart is producing elite scale and solid returns on capital, but not elite per-dollar profitability or cash conversion.
On Opus’s narrative, I agree with the core conclusion that the stock is overvalued, and I agree specifically with the claim that free cash flow is the underappreciated constraint. They argue the “single most important number” is the FCF deterioration, and that is directionally right: FY26 operating cash flow of $41.57 billion looks healthy, but after $26.64 billion of capex the residual cash is too small to support a $909 billion valuation without assuming a strong future payoff from that spending. I also agree with Opus that there is no demonstrated margin acceleration in the actual data; calling out the trailing net margin as basically flat around 3.1% is exactly right. I further agree that insider selling here is not a meaningful signal. Where I disagree is with Opus’s framing that the valuation is effectively “unanchored” and with their fair value range of $75-85, especially the lower-end math implying 22-25x earnings. Walmart is not Target or Kroger. Its revenue base is larger, its earnings trajectory is better, its ROIC at 16.9% is stronger than most mass retail peers, and its strategic optionality plus defensive demand profile deserve a sustained premium. A low-20s multiple is too punitive for a company compounding revenue near 5%, earnings in the low teens off a more normalized base, and still widening its ecosystem, even if that ecosystem is not yet visible enough to support 41x.
Opus argues that “the only way this math works” is if advertising and marketplace become 15-20% of revenue and net margin rises to 5-6%. I disagree with that as overstated. Walmart does not need to become a quasi-tech platform for today’s price to be less absurd than it looks; it merely needs to sustain mid-single-digit sales growth, hold operating margin above 4%, and translate the current capex cycle into better cash conversion over time. That said, even under that milder path, $114 still looks rich. If I take current annual net income of $21.89 billion as the starting point and assume a more conservative but still respectable 10-12% earnings growth for several years, you can get to something like $30-35 billion of earnings by the end of the decade. At that point a premium multiple in the high-20s to low-30s could be defended. But paying 41.8x now front-loads too much of that outcome. Put differently: I reject Opus’s harsher retailer-multiple framework, but I accept their broader point that the market is capitalizing improvement before the free-cash-flow evidence arrives. My fair value would sit closer to $95-100 than $75-85 because Walmart deserves a premium multiple; it just does not deserve this one.
A careful skeptic of both my view and Opus’s would say we are both too anchored to reported consolidated margins and may be missing a real mix shift hidden inside the segment data we do not have here. If high-margin ad, membership, fulfillment, and marketplace profit pools are scaling faster than revenue, current capex could be depressingly understating normalized owner earnings, and a 1.6% FCF yield today could look like a temporary trough rather than a warning sign. That skeptic would also note that paying up for reliability has worked historically in uncertain markets, and Walmart’s combination of 240-million-customer scale, inflation resilience, and improving earnings quality may keep the multiple elevated far longer than valuation purists expect. Fair enough. But based on the numbers in this file, the burden of proof is on the bull case, not the bear case.
Grok Reading
grok-critique step) alongside the other Big-3 seats, when a
report is run on this ticker.
Advanced Analysis Forensic deep-dive · separate lenses
Walmart is running the mature-earner playbook well. Revenue has climbed from $572.8B (2022) to $713.2B (2026), a ~5.6% CAGR at massive scale, with operating margin stabilizing in the 4.2-4.3% range after the 2023 dip to 3.3%. Net income has expanded from $13.67B to $21.89B (+60%) over four years, outpacing revenue, indicating real operating leverage rather than accounting inflation. FCF of $14.92B in 2026 comfortably funds the dividend and buyback, and the diluted share count has ground down from 8.42B to 8.02B (about -1.2% CAGR), concentrating per-share value. Earnings quality is genuinely clean: OCF/NI of 2.06x, accruals at -6.6% of assets (negative accruals = conservative), Beneish M of -2.72 and Altman Z of 6.33 all corroborate that reported earnings are cash-backed. No mechanical red flags. Insider tape shows routine S-sales and F-InKind tax withholdings against A-Awards - no open-market P-buys, but also no CEO/CFO dumping; the $1.05B of sales over 12 months across 25 transactions is normal for an executive team paid heavily in stock at a $900B-cap company, though worth monitoring. The one real constraint is the balance sheet: net debt of ~$27.4B and only $10.7B of liquid cash means Walmart is not a cash fortress in absolute terms - but at $14.9B annual FCF and Z-score of 6.33, leverage is well-managed and clearly sustainable for a defensive retailer with predictable cash flows.
Verify before trusting this (5)
- Segment mix and profitability of Walmart International vs. US vs. Sam's Club - is margin expansion broad-based or concentrated?
- Advertising and marketplace revenue disclosure - these higher-margin streams may be quietly driving the operating leverage.
- Debt maturity ladder and interest coverage detail behind the $27.4B net-debt figure.
- Whether the 25 insider sells were 10b5-1 plan-driven or discretionary - filings will show plan adoption dates.
- Capex trajectory (automation, e-commerce fulfillment) and how much of 2026 FCF variability came from working capital vs. capex changes.
The e2e composite and signal-adjusted fair value both land at $97.13 against a $114.22 price - roughly a 15% premium to deserved value. Earnings quality is high (no haircut warranted) and the Company-Quality lens grades this Strong (93), which justifies a premium multiple versus a generic retailer, but that premium is already in the tape. The bull case (ad network, marketplace, logistics monetization) is the consensus view and is priced in; the bear case (mature retailer, thin operating leverage, wage pressure) is the risk you're underwriting at today's price.
Verify before trusting this (4)
- Walmart Connect ad revenue growth and take-rate disclosure in next 10-Q
- Marketplace GMV and third-party seller economics
- US comp guidance and operating margin trajectory ex-fuel
- Capex on automation and payback signals on fulfillment
The market regime is stressed (VIX 20.7, S&P off recent highs, 10y at 4.61%) but WMT's 0.6 beta and consumer-defensive profile make it exactly the wrong name to short into a risk-off tape. Defensive staples typically catch a bid when equities wobble, so the macro headwind that would hammer a high-beta story stock lands soft here. That said, the tape is still net negative for equities broadly, so there is a mild drag rather than a rotation tailwind at this early stage of stress. The active narrative - Walmart as a logistics/ad/marketplace compounder rather than a legacy discounter - is durable and moderate-intensity with analyst tone still bullish per recent coverage. News flow is benign to slightly supportive: Fed on hold (rate relief for retailers), continued analyst comparisons framing WMT favorably vs peers, and grocery-industry stress stories that actually favor scale players like WMT. Offsetting mildly: shoplifting/shrink narrative resurfacing, and the stock has underperformed SPX over the past year suggesting the compounder story is priced-in rather than accelerating. Net: forces roughly cancel. This is not a name being pushed hard either way right now.
Verify before trusting this (5)
- Whether stress regime deepens - if VIX pushes higher and stays, defensive rotation could flip this from balanced to a real tailwind
- Q2 earnings ad-network and marketplace disclosures - a beat there re-ignites the compounder narrative; a miss cracks it
- Any sell-side target revisions post-Fed and post-earnings
- Whether shrink/theft coverage escalates into a persistent margin narrative
- Relative performance vs COST and TGT - divergence signals whether the market is picking winners inside staples
This lens hasn't been run for this ticker yet.
When we made this prediction on Jul 30, 2026, WMT was $114.22. We expect it to be $104.80 by Jan 2027, and we consider it great value under $95.00. This is an early model (v0.6.0) — the direction is more reliable than the exact price. Made Jul 30, 2026.
Blue is our prediction, starting the day we made it. Grey is a slower route to the same place — the same destination, taking longer. Black is the actual price, so you can see how we are doing.