Skip to main content
Homepage
Full 18-step deep-dive · ~20–30 min · a member feature.
AGING Analysis Report
Jul 30, 2026
24 days ago · 100% complete
NOT DEPENDABLE This report predates a filing — its financial basis has been replaced.
Report generated: Jul 30, 2026 · Filing on record since: Aug 19, 2026 · 20 days after
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 cap
  • extended-analysisthe core: three AI lens reads with findings, scores, and the analyst memo
  • future-predictions — our forward price-band predictions
  • market-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 NASDAQ
Consumer Defensive · Discount Stores
Bentonville, AR 72716, United States stock.walmart.com Updated Jul 29, 6:14pm
Price
$114.23
Market Cap
$909.1B
Employees
2,100,000
Beta
0.60
Avg Volume
22,350,859
Last Dividend
$0.99
CEO
Mr. John R. Furner

Walmart 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.

Runs with full report Generated: Jul 30, 2026 12:34am
Price Overview
Price at report time
$114.22
as of Jul 30, 12:55am (24d ago)
Change · Jul 30
+1.12 (+0.99%)
Day Range
$112.45 – $114.69
52-Week Range
$95.42 – $135.16
50-Day MA
$116.54
200-Day MA
$117.91
Volume
23,281,204.00
Right now · live
Log in to get the live feed
Members see the real-time price and the move since this report (over 24d).
Share Structure
Outstanding 7,962,000,000.00
Float 4,374,476,531.00
Free Float 54.9%
Normal free float — 54.9% of shares trade freely, ~45.1% held by insiders/institutions
Healthy float typical of established companies. Good liquidity for entering and exiting positions without major price impact.
Price History (1 Year)
Last updated: Jul 30, 2026 12:58am (24d ago)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Last updated: Jul 30, 2026 12:58am (24d ago)
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
Period Revenue Net Income Net Margin YoY/QoQ
Key Metrics
TD Twelve Data statement HEX SEC filing
Industry comparison last run: Jul 30, 2026 12:32am
P/E Ratio (Price per dollar of earnings)
HEX
Stock Price / EPS (Diluted)
41.84
Stock Price: $114.23
EPS (Diluted): 2.73
P/B Ratio (Price vs net asset value)
HEX
Stock Price / Book Value Per Share
8.63
Stock Price: $114.23
Total Equity: $106.18B
Shares: 8,022,000,000
EV/EBITDA (Total value vs operating profit)
HEX
Enterprise Value / EBITDA
21.33
Market Cap: $909.05B
Total Debt: $38.17B
Cash: $10.73B
EBITDA: $44.03B
Enterprise Value (Takeover price (cap + debt - cash))
HEX
Market Cap + Total Debt - Cash
$939.3B
Market Cap: $909.05B
Total Debt: $38.17B
Cash: $10.73B
Gross Margin (Revenue left after direct costs)
HEX
Gross Profit / Revenue
24.9%
Gross Profit: $177.77B
Revenue: $713.16B
Operating Margin (Revenue left after all operations)
HEX
Operating Income / Revenue
4.2%
Operating Income: $29.83B
Revenue: $713.16B
Net Margin (Revenue left as actual profit)
HEX
Net Income / Revenue
3.1%
Net Income: $21.89B
Revenue: $713.16B
ROE (Profit from shareholder equity)
HEX
Net Income / Total Equity
20.6%
Net Income: $21.89B
Total Equity: $106.18B
ROIC (Profit from all invested capital)
HEX
NOPAT / Invested Capital
16.9%
Operating Income: $29.83B
Tax Rate: 24.4%
Equity: $106.18B
Total Debt: $38.17B
Cash: $10.73B
Current Ratio (Can it pay short-term bills)
HEX
Current Assets / Current Liabilities
0.79
Current Assets: $84.87B
Current Liabilities: $107.47B
Debt/Equity (Leverage — debt vs equity)
HEX
Total Debt / Total Equity
0.36
Short-Term Debt: $3.54B
Long-Term Debt: $34.62B
Total Debt: $38.17B
Total Equity: $106.18B
Rev/Share (Top-line per share)
HEX
Revenue / Shares Outstanding
$88.90
Revenue: $713.16B
Shares: 8,022,000,000
Book Value/Share (Net assets per share)
HEX
(Total Assets - Total Liabilities) / Shares
$13.24
Total Equity: $106.18B
Shares: 8,022,000,000
FCF/Share (Real cash generated per share)
HEX
(Operating Cash Flow + CapEx) / Shares
$1.86
Operating CF: $41.57B
CapEx: -$26.64B
Shares: 8,022,000,000
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
TD
Last Annual Dividend / Stock Price
0.9%
Last Dividend: $0.99
Stock Price: $114.23
Payout Ratio (Earnings paid out as dividends)
HEX
Dividends Paid / Net Income
Dividends Paid: N/A
Net Income: $21.89B
Dividends paid not available in cash flow statement
Industry Benchmarks
Last run: Jul 30, 2026 12:16am
Compares WMT against LLM-researched typical ranges for its industry. One research call per industry, cached indefinitely — every stock in the same industry reuses the same baseline.
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
0Company Classification 1Industry Landscape 2Company Momentum 3Forward Projection 4aDCF Valuation 4bEarnings Power Value 4cAnchored PE 4dReverse DCF 4eRevenue-Based DCF 4fAnchored P/S 4gScenario Analysis 4hDividend Discount Model 4iBook Value Analysis 4jInsider Activity 4fCash Flow Quality 4gDebt Maturity Risk 4hMacro Environment 4iSector Intelligence 4jRevenue Confidence 4kSensitivity Analysis 4lSector Demand Cycle 5AI Investigation 5bThesis Evaluation 6Valuation Synthesis
computed not applicable 18 computed · 6 not applicable
Risk : Reward — if the last quarter repeats
Live · as of 2026-08-19 11:18
0.2 : 1 recovery upside vs repeat-quarter downside
Recovery pays +17%; another quarter like the worst recent one costs 69%. Ratio 0.2:1.
CaseGrowthMarginFair valuevs 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%
The next quarters keep the trajectory of the worst recent matched quarter (ending 2025-07-31) — growth stays at 4.8% and margins bend by the same profit-vs-revenue ratio (×0.88). Stress is a trajectory, not a prediction — it answers "what if the ship's current heading simply continues," which history says is the case to respect.
Why this is appearing: this company files quarterly, so its recent trajectory could be measured rather than assumed — the engine matched Apr 2026 against the same quarter one year earlier and found revenue +7.3% · operating income +5.0% · net income +18.8% year-over-year. That measured heading is what the stress case extends forward. Of those, the stress case extends the worst matched quarter — the one ending Jul 31, 2025 (revenue +4.8%, operating income -8.2% YoY) — not the average. Data measured through Apr 30, 2026 — this card recalculates automatically when the next quarterly filing is ingested. Companies without quarterly filings (many foreign listings) never show this card: with no measured trajectory, there is nothing honest to repeat.
Narrative Economics
The story the market is telling about this stock — the intangible X-factor (founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for WMT — it's generated by the pipeline (market-narrative step).
Claude Reading
Independent analyst synthesis · claude-opus-4-7 · generated 2026-07-30 00:58:00
Verdict Overvalued — fair value $75-85 vs $114 spot; the platform-transformation narrative is real but FCF is declining (-0.7% CAGR) and margin expansion has stalled at ~3%; avoid or trim, revisit below $90 or on segment-level ad/marketplace disclosure.

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
Independent reading · gpt-5.4 · generated 2026-07-30 00:58:19
Verdict I agree with Opus on direction but not severity — Walmart is overvalued at $114, yet my fair value is closer to $95-100 than their $75-85 because the business merits a real defensive-quality premium even if the platform narrative is not yet earning a 41x P/E.

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 (xAI) reads the identical raw briefing blind — one of the Big-3 independent readings — and commits to its own verdict.
No Grok reading yet for WMT — it's generated by the pipeline (grok-critique step) alongside the other Big-3 seats, when a report is run on this ticker.
Advanced Analysis Forensic deep-dive · separate lenses
Separate reads — Company Quality (is it a great business?), Valuation (is it mispriced?), and General Sentiment (how macro + narrative are pushing it), kept deliberately apart · 2026-07-30 01:04:37
Delvantic - Cairn AI
Quality - wait for a dip 8/10
Elite compounder (quality 93) trading 17% above deserved value (-69) - a wait-for-price name, not a chase.
The cruxEntry price. The business is unambiguously great and sentiment is roughly neutral, so the only real decision is whether to pay $114 for something the model pegs at $97 - and I won't.
Forensic checks Derived mechanically from WMT's filed financials — not from the AI lenses
Liquidity & RunwaySelf-Funding
DilutionShare Count Shrinking
Earnings QualityHigh Earnings Quality
The four lensesswitch a tab for its full read — score + evidence
Company Quality
+93
Strong
edge √Σ 153 · risk √Σ 60 · conf 8/10

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.

Strengths 5
m78
Clean, cash-backed earnings
OCF/NI of 2.06x, accruals -6.6% of assets, Beneish M -2.72, Altman Z 6.33 - all point to conservative, high-integrity reporting.
m72
Consistent per-share value concentration
Diluted shares down from 8.42B (2022) to 8.02B (2026), -1.2% CAGR, funded by real FCF not financial engineering.
m70
Operating leverage at scale
Net income grew from $13.67B to $21.89B (+60%) while revenue grew ~24.5%, showing genuine margin recovery post-2023.
m65
Durable revenue growth at mega scale
Revenue compounded from $572.8B to $713.2B over four years - remarkable consistency for a defensive retailer facing Amazon.
m55
Reliable FCF generation
FCF averaged ~$13B/yr across the window, $14.92B in 2026, easily self-funding capex, dividends, and buybacks.
Concerns 3
m45
Net debt position, thin cash cushion
Net debt of -$27.4B and only $10.7B liquid cash (1.2% of market cap); balance sheet is a constraint, though FCF and Z-score of 6.33 make it comfortably manageable.
m30
Skewed insider tape
25 sells for $1.05B and zero open-market buys over 12 months; largely routine for a mega-cap with equity comp, but the one-sided pattern is worth noting.
m25
Structurally thin margins
Operating margin of 4.2-4.3% leaves little room for error; any input-cost or wage shock hits earnings hard, as seen in the 2023 dip to 3.3%.
This is a genuinely well-run business. The numbers hang together the way they should for a great mature earner: revenue growing, margins recovering and holding, net income outpacing revenue, FCF real and taxed cash-like, share count shrinking, and earnings-quality diagnostics uniformly clean. The balance sheet carries meaningful net debt but for a defensive retailer with $14.9B FCF and a 6.3 Altman Z, that is a rounding error on the risk picture. Insider selling is skewed but looks like standard mega-cap equity-comp behavior rather than a signal. If I strip out price entirely and just ask 'is this a high-quality enterprise?', the answer is clearly yes - Strong, not quite Fortress only because the margin structure is thin and the balance sheet is levered rather than cash-rich.
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.
Valuation / Mispricing
-69
Rich
edge √Σ 34 · risk √Σ 102 · conf 7/10
Price $114.22 vs deserved ~$97 - about 15-18% above fair value, so no margin of safety and a modest overpayment. attractive below $95.00

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.

Cheap signals 2
m30
Business quality warrants premium
Quality score 93 with clean earnings and shrinking share count deserves a multiple above generic retail - some portion of the 17% premium is defensible, just not all of it.
m15
Clean earnings, no haircut needed
High earnings-quality signal means the deserved value shouldn't be marked down - the $97 FV is already on trustworthy numbers.
Rich / priced-in 3
m70
Price above composite fair value
Composite FV $97.13 vs price $114.22 implies roughly a 17.6% premium - the market is already crediting the ad/marketplace narrative.
m55
Signal-adjusted FV confirms
Signal-adjusted FV also $97.13 - the valuation frame is internally consistent, not a single-method outlier.
m50
Priced for perfection on ad/logistics narrative
Bull case requires continued high-margin ad/marketplace mix shift to justify $114; core retail thin-margin reality caps the base case near the composite FV.
I'm not paying $114 for a business the model says is worth $97, no matter how good the compounder story is. Quality is real and I'd concede a premium to plain-retailer math, but a 17% overpay leaves zero margin of safety on a stock where the entire ad-network thesis is already the consensus. I'd want it in the mid-90s before this becomes interesting; today it's a hold-if-you-own-it, don't-add name.
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
General Sentiment
+23
Balanced
tail √Σ 77 · head √Σ 54 · conf 7/10

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.

Tailwinds 3
m55
Low-beta defensive in a stressed tape
With VIX elevated and the S&P rolling over, a 0.6-beta consumer staple is a natural port. The macro headwind that crushes high-beta names barely touches WMT and can even turn into relative-strength flows.
m45
Durable steady-compounder narrative intact
The 'logistics + ad network + marketplace' story is moderate-intensity and durable, and analyst tone stays bullish. That gives the stock a narrative floor even as the broader market wobbles.
m30
Fed on hold helps retailer sentiment
The 3.5-3.75% hold headline explicitly flagged Walmart, Costco, Target - a small but real sentiment nudge for the group as rate-cut hopes stay alive.
Headwinds 3
m40
Broad equity de-rating pressure
Stretched market PE of 26.2 and 10y at 4.61% create a valuation ceiling for everything, and WMT's premium multiple within staples makes it modestly exposed to any multiple compression wave.
m30
Story is priced-in; underperformance vs SPX
Analysts note WMT has underperformed the SPX over the past year despite bullish ratings - the compounder narrative is already in the tape, limiting incremental sentiment upside.
m20
Shrink/shoplifting narrative resurfacing
The 'Walmart has a problem its own shoppers are creating' piece revives the theft/shrink storyline that has periodically weighed on retailer sentiment. Minor, but a nagging drag.
Net pressure is close to neutral with a very slight defensive tilt. The risk-off tape sounds scary but this is exactly the beta and sector profile that shrugs it off, and the compounder narrative is durable enough to hold the bid. Working against that: the story is already well-known, the stock has lagged the SPX, and broad multiple compression is a real gravitational pull. I read it as Balanced - not a name to press either way on sentiment alone; you would need a fundamental catalyst or a genuine defensive rotation to tip it.
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
The market-wide tape + this name's exposure to it (beta / sector / narrative durability). Context on the non-fundamental pressure — not a call on the business or the price. processId: detail-general-sentiment
Growth Outlook
not run

This lens hasn't been run for this ticker yet.

The forward growth verdict — is the business itself likely to grow (next 2 quarters / year 1 / years 2–3), judged against its category and against printed expectations. The full horizon ladder + creme renders on the Growth Outlook card above. Not a call on the price (Valuation owns that) or the tape (Sentiment owns that).
Please log in to view trade setups
The Augustus trade-setup read is a members feature.
Log in
Lenses kept deliberately separate — Company Quality (price-agnostic), Valuation (price-conditional), General Sentiment (non-fundamental macro/narrative pressure), and Growth Outlook (the forward growth verdict). The scores are not blended. Filing-level items (convertibles, lock-ups, customer concentration) are v2 — see each lens's "verify."
Price Prediction
Lower -8.2% v0.6.0 View full prediction →

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.

Price when predicted$114.22
Our estimate for Jan 2027$104.80-8.2%
Great value below$95.00
Price history shown (6 Months)

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.

Community AI Feedback
No community reviews yet for WMT. Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes personal — only you see this
v1.1.562 · 9b2927c4 · 2026-08-22 16:52:06