Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
286.37美元286.37美元309.88美元
+253%
286.37美元Current price is 253.1% above the base model value.
CO
Consumer DefensiveDiscount StoresUnited States
COST.US · Costco Wholesale Corporation
NMS · US · USD
Latest price1,011.15美元
30D+0.27%
Vs. base value+304%
Research summary
COST.US latest organized financial period shows revenue up 8.17% year over year and net income up 9.94% year over year. Current price is about 1,011.15美元, while the model base case is about 250.33美元; the price is 304% from the base case. This summary is intended for public-information research and model review.
Key financial trend
Unit: 美元
Revenue2,752亿美元
Net income80.99亿美元
Free cash flow78.37亿美元
Operating cash flow133.4亿美元
Price trend
Price date: 2026/04/23 · Updated: 2026/04/25 07:51
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price1,011.15美元
Base value250.33美元
Vs. base+304%
Price date2026/04/23
250.33美元250.33美元262.08美元
+304%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
428.51美元610.02美元741.29美元
+65.76%
610.02美元Current price is 65.8% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
---
-
16.0%当前价格隐含未来 FCF 年化增长约 16.0%。
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
214.28美元214.28美元214.28美元
+372%
214.28美元Current price is 371.9% above the base model value.
Updated: 2026/04/25 07:51
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 80
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/08/30 | Annual | 2,752亿美元 | 80.99亿美元 | 78.37亿美元 | 18.21 |
| 2024/08/31 | Annual | 2,545亿美元 | 73.67亿美元 | 66.29亿美元 | 16.56 |
| 2024/08/30 | Annual | 2,545亿美元 | 73.67亿美元 | 66.29亿美元 | 16.56 |
| 2023/09/02 | Annual | 2,423亿美元 | 62.92亿美元 | 67.45亿美元 | 14.16 |
| 2023/08/30 | Annual | 2,423亿美元 | 62.92亿美元 | 67.45亿美元 | 14.16 |
Related stocks
View allAd placement