当前价格
$121.04
PE Ratio (TTM)
41.8x
内在价值
$129.86
安全边际 +6.8%
截至 2026-06-12,对 Walmart Inc.(WMT)每股收益 $2.89 套用 42.0x 的盈利倍数,得出每股公允价值估算约 $129.86,当前股价为 $121.04。
基于盈利倍数的公允价值对所选倍数很敏感。在敏感性网格上,估算区间为 $111.33 至 $150.73。这是锚定盈利的相对估算,并非事实定论。如需基于现金流的视角,请参阅 DCF 页面的内在价值估算。
我们的 PE 模型如何运作 · 用 PE 模式重新计算 · WMT 内在价值(DCF 视角)
在 $121.04 的价格下,WMT 的交易价比其基于 PE 的公允价值估算低约 6.8%,相对其盈利能力有一定折让,但还不足以让我们直接称其便宜。
竞争护城河
↑规模经济优势
沃尔玛庞大的采购量和分销网络使其能够获得极低的商品成本,并以更低的价格吸引消费者,形成强大的价格竞争力。
↑全渠道整合
通过线上线下融合,沃尔玛提供便捷的购物体验,如店内取货和快速配送,满足不同消费者的需求,增强客户粘性。
↑品牌信誉
长期以来,沃尔玛以“天天低价”的承诺建立了消费者信任,这种品牌声誉是其核心竞争力之一。
投资风险
↓竞争加剧
来自亚马逊等电商巨头以及其他折扣零售商的竞争日益激烈,对沃尔玛的市场份额构成挑战。
↓劳动力成本
不断上升的劳动力成本和工会压力可能侵蚀其利润率,并影响运营效率。
↓供应链中断
全球供应链的脆弱性,如地缘政治冲突或自然灾害,可能导致商品短缺和成本上升。
基准情形
内在价值
$129.86
安全边际
+6.8%
预期年化收益
+1.4%
基准情形假设:盈利年增长率 9.0%、目标 P/E 倍数 42x、折现率 10%、预测 5 年。数据截至 2026-06-12。
本基准情形采用默认假设,不构成投资建议。当目标 PE 或盈利增长率变化时,公允价值会显著改变。打开计算器可设置你自己的假设,并查看完整的敏感性区间。
Walmart Inc., established in 1945 and based in Bentonville, Arkansas, operates as a global retail powerhouse, having officially adopted its current name in February 2018, formerly Wal-Mart Stores, Inc. The company's diverse operations, encompassing retail, wholesale, and e-commerce, are managed across three primary divisions: Walmart U.S., Walmart International, and Sam's Club. Its extensive physical presence includes a variety of store formats such as supercenters, supermarkets, hypermarkets, membership-only warehouse clubs (like Sam's Club), cash-and-carry outlets, and discount stores, primarily operating under the Walmart and Walmart Neighborhood Market banners. Digitally, the company engages customers through numerous e-commerce platforms, including walmart.com.mx, walmart.ca, flipkart.com, and PhonePe, as well as via dedicated mobile applications. Walmart offers an exceptionally broad range of products and services. Its inventory covers groceries and daily consumables, such as dairy, meats, baked goods, deli items, fresh produce, various packaged foods (dry, chilled, or frozen), alcoholic and non-alcoholic beverages, floral items, snacks, candies, health and beauty aids, paper products, laundry and home care essentials, baby care, and pet supplies, alongside fuel and tobacco. Furthermore, it features a comprehensive health and wellness segment, providing pharmacy, optical, and hearing services, over-the-counter medications, and other medical products. For home and personal needs, shoppers can find items ranging from home improvement goods, outdoor living products, gardening supplies, furniture, apparel, and jewelry, to tools, power equipment, housewares, toys, seasonal items, mattresses, and automotive services like tire and battery centers. The electronics department includes consumer electronics, accessories, software, video games, office supplies, appliances, and third-party gift cards. Beyond merchandise, Walmart provides a suite of financial services. These include digital payment platforms, money transfer options, bill payment services, money orders, check cashing, prepaid access solutions, co-branded credit cards, installment lending, and earned wage access programs. The company also markets several proprietary brands, notably Allswell, Athletic Works, Equate, and Free Assembly.
PE Ratio (TTM)
41.8x
PEG Ratio
1.92
Earnings Yield
2.39%
ROE (TTM)
24.3%
Revenue/Share (TTM)
$91.02
Dividend Yield
0.80%
Debt/Equity
0.79x
WMT 的过去 12 个月市盈率反映投资者为 Walmart Inc. 每一美元收益所支付的价格。该指标在与Discount Stores同类公司和公司自身历史区间对比时最有意义。
WMT 的市盈率 41.8x 结合 PEG 比率 1.92 提供了增长调整后的视角。PEG 接近 1.0 表明市盈率与盈利增速基本匹配。注意 PE 估值最适合盈利稳定的成熟公司——对于高增长或周期性Discount Stores,DCF 分析可能更合适。
对 Walmart Inc. 使用 PE 估值的步骤:(1) 将当前市盈率 (41.8x)与Discount Stores中位数对比评估相对定价,(2) 查看 PEG 比率 (1.92)以调整增长预期,(3) 参考 5 年 PE 历史区间判断当前位置,(4) 用目标 PE 乘以前瞻 EPS 估算公允价值。这种相对估值方法与 DCF 的绝对估值互为补充。
WMT 的 PEG 比率为 1.92,由市盈率(41.8x)除以预期盈利增速计算。PEG 接近 1.0 表明股价相对于增长合理定价。注意 PEG 的准确性取决于增长预期的可靠性。
PE 市盈率给出快速的相对定价——WMT 相对于Discount Stores同类的估值水平。DCF 基于预期自由现金流提供绝对价值。对于 WMT,ROE 达到 24.3%,两种方法都值得使用——PE 做市场对比,DCF 验证基本面是否支撑当前价格。两种方法各有盲区:PE 忽略了资本结构和现金流质量,DCF 则对增长率和折现率假设非常敏感。
PE 与 DCF 使用不同的方法和假设为 WMT 估值,因此两者的结论可能不同。可对比 DCF 内在价值。
价格截至 2026-06-12。 财务数据来自 Financial Modeling Prep(过去 12 个月)· 估值方法论由 Charlie Wang 提供。
这是估计值,不构成投资建议。