Welcome to Reverse DCF page to understand market expectations about your interested Stock   




We have 2 report results for ticker: WMT, also organized by 1 group tags below ...

1. (new)Reverse DCF based on cashflow:operating(operating cash flow) for WMT price: -1 as of date: -1 [show/hide charts] Current Market Price: None as of None

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry expectedGrowthRate_MarketIsPricing
WMT PE_YEAR_2033 = 7 -10.65%
WMT PE_YEAR_2033 = 10 -13.45%
WMT PE_YEAR_2033 = 15 -16.64%
WMT PE_YEAR_2033 = 20 -18.87%
WMT PE_YEAR_2033 = 25 -20.59%
WMT PE_YEAR_2033 = 30 -21.97%
WMT PE_YEAR_2033 = 40 -24.12%
WMT input_data {"marketcap": 99999999.0, "cashflow_fcf_key": 99999999.0, "discount_rate": 0.1, "period": 10}
WMT input_data_url_param input_data={"marketcap": 99999999.0, "cashflow_fcf_key": 99999999.0, "discount_rate": 0.1, "period": 10}
In this report, we are doing Reverse DCF assuming for today's current price: -1 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 10 years from today - if PE of the stock is X, what should be the growth rate from today to meet that PE in future
2. lower PE in future is a reasonable justification, higher PE in future is risky
3. Assumptions: We are using discount rate as 10%, Period as 10 years and Reinvestment Rate of 100% in the default report, overriding will change this values
4. You can override values by passing the input data as a query param to the URL
5. direct link: reverse dcf for WMT
6. override link: reverse dcf with override in URL for WMT
7. inf values means, cashflow::operating is negative or we do not have data for the stock/ticker


2. Showing REVERSE_DCF_RAW report for WMT [show/hide charts] Current Market Price: None as of None

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2023 2022 2021 2020 2019 2018 2017 2016 2015
WMT owner_earnings inf inf inf inf inf inf inf inf inf
WMT cashflow::operating inf inf inf inf inf inf inf inf inf
WMT cashflow::fcf inf inf inf inf inf inf inf inf inf
WMT cashflow::realfcf inf inf inf inf inf inf inf inf inf
WMT netincome inf inf inf inf inf inf inf inf inf
WMT operatingincome inf inf inf inf inf inf inf inf inf
WMT marketcap inf inf inf inf inf inf inf inf inf
WMT ev inf inf inf inf inf inf inf inf inf
WMT shares inf inf inf inf inf inf inf inf inf


Reverse DCF Calculator

(last year value Or average of last 3 years)
(typically it's the min return you expect, 10% is a good one)

Reverse DCF Output

PE after Year Expected Growth Rate Market is Pricing in

Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)


Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting πŸ›Œ

*No account required, We promise to be respectful of your time and never spam you...