Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
286.37 USD286.37 USD309.88 USD
+245%
286.37 USDCurrent price is 245.5% above the base model value.
C
Consumer DefensiveDiscount StoresUnited States
COST.US · Costco Wholesale Corporation
NMS · US · USD
Latest price989.30 USD
30D-0.84%
Vs. base value+295%
Research summary
COST.US latest organized financial period shows revenue grew +8.17% YoY and net income grew +9.94% YoY. Current price is about 989 USD, while the model base case is about 250 USD; the current price sits +295% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue275B USD
Net income8B USD
Free cash flow8B USD
Operating cash flow13B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:21
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price989.30 USD
Base value250.33 USD
Vs. base+295%
Price date2026/04/28
250.33 USD250.33 USD262.08 USD
+295%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
388.17 USD510.01 USD593.26 USD
+93.98%
510.01 USDCurrent price is 94% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth15.8%
Current price implies roughly 15.8% annualized FCF growth.
15.8%Current price implies roughly 15.8% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
214.28 USD214.28 USD214.28 USD
+362%
214.28 USDCurrent price is 361.7% above the base model value.
Updated: 2026/04/29 07:21
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/08/30 | Annual | 275B USD | 8B USD | 8B USD | 18.21 |
| 2024/08/31 | Annual | 254B USD | 7B USD | 7B USD | 16.56 |
| 2024/08/30 | Annual | 254B USD | 7B USD | 7B USD | 16.56 |
| 2023/09/02 | Annual | 242B USD | 6B USD | 7B USD | 14.16 |
| 2023/08/30 | Annual | 242B USD | 6B USD | 7B USD | 14.16 |
Ad placement