Costco Wholesale Corp
SWB:CTO

Watchlist Manager
Costco Wholesale Corp Logo
Costco Wholesale Corp
SWB:CTO
Watchlist
Price: 732.1 EUR -0.08% Market Closed
Market Cap: 203B EUR

Intrinsic Value

The intrinsic value of one CTO stock under the Base Case scenario is 499.85 EUR. Compared to the current market price of 732.1 EUR, Costco Wholesale Corp is Overvalued by 32%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CTO Intrinsic Value
499.85 EUR
Overvaluation 32%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Costco Wholesale Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about CTO?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is CTO valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Costco Wholesale Corp.

Explain Valuation
Compare CTO to

Fundamental Analysis

Loading...
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Costco’s narrow margins leave limited room to absorb rising labor and supply chain costs, potentially eroding profitability if wage pressure intensifies or if global sourcing becomes more expensive.

The U.S. market may be reaching membership saturation, restricting domestic growth and forcing heavier reliance on international expansion or membership fee hikes that could alienate price-sensitive customers.

Ongoing competition from discount retailers and e-commerce platforms poses a risk to Costco’s traffic advantage if its ‘treasure-hunt’ shopping experience fails to keep pace with shifting consumer preferences.

Bull Theses

Costco’s recurring membership revenue is bolstered by strong renewal rates, providing a stable earnings foundation that supports the company’s ability to offer competitively low prices.

A methodical international expansion strategy, particularly in higher-growth markets, could unlock substantial new membership potential and feed into Costco’s proven warehouse club model overseas.

Leveraging its bulk purchasing power and scale, Costco can continue passing savings onto consumers without sacrificing profitability, reinforcing its competitive moat and shopper loyalty.

Show More Less
How do you feel about COST?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Costco Wholesale Corp

Current Assets 43.4B
Cash & Short-Term Investments 17.2B
Receivables 3.2B
Other Current Assets 23B
Non-Current Assets 39.4B
PP&E 35.3B
Other Non-Current Assets 4B
Current Liabilities 41.8B
Accounts Payable 23.5B
Accrued Liabilities 7.9B
Other Current Liabilities 10.4B
Non-Current Liabilities 10.7B
Long-Term Debt 5.7B
Other Non-Current Liabilities 5B
Efficiency

Free Cash Flow Analysis
Costco Wholesale Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Costco Wholesale Corp

Revenue
280.4B USD
Cost of Revenue
-244.3B USD
Gross Profit
36.1B USD
Operating Expenses
-25.5B USD
Operating Income
10.7B USD
Other Expenses
-2.3B USD
Net Income
8.3B USD
Fundamental Scores

CTO Profitability Score
Profitability Due Diligence

Costco Wholesale Corp's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
Positive 3Y Average ROIC
Positive ROIC
56/100
Profitability
Score

Costco Wholesale Corp's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

CTO Solvency Score
Solvency Due Diligence

Costco Wholesale Corp's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

84/100
Solvency
Score

Costco Wholesale Corp's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CTO Price Targets Summary
Costco Wholesale Corp

Wall Street analysts forecast CTO stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CTO is 927.74 EUR with a low forecast of 546.12 EUR and a high forecast of 1 102.54 EUR.

Lowest
Price Target
546.12 EUR
25% Downside
Average
Price Target
927.74 EUR
27% Upside
Highest
Price Target
1 102.54 EUR
51% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for COST is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

COST Insider Trading
Buy and sell transactions by insiders

CTO News

Other Videos
What is the Intrinsic Value of one CTO stock?

The intrinsic value of one CTO stock under the Base Case scenario is 499.85 EUR.

Is CTO stock undervalued or overvalued?

Compared to the current market price of 732.1 EUR, Costco Wholesale Corp is Overvalued by 32%.

Back to Top