Research / Stock / COST
C
COST
COSTCO WHOLESALE CORP /NEW
960.01
-11.39 -1.17%
close 2026-08-25
Assumptions
14.7%
Market is pricing 14.7%— you agree
Actually grew +5.3%/yrFCF, 2020–2025 — the market is pricing 9.4pts FASTER than history
10 yrs
3.00%
7.80%
7.8% derived for this company beta 0.71 (1232d vs the S&P 500) · cost of equity 7.9% = 4.7% risk-free + 0.71 × 4.5% premium · 1% debt at 2.7%, taxed at 25%
Fair value
$958.41
-0.2%
At the market's assumptionsCurrent price $960.01Enterprise value 424.7B
Bear $646.82 (9.7% growth)Bull $1410.20 (19.7%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 14.7%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
26% the 10 forecast years74% terminal value
Same industry · Broadline Retail · trailing P/E for context
WMTP/E 39840.1Bthis P/E: 53