1.55%
6.85%
11.99%
19.10%
40.89%
93.81%
220.44%

Company Description

Costco Wholesale Corporation, together with its subsidiaries, engages in the operation of membership warehouses in the United States, Puerto Rico, Canada, the United Kingdom, Mexico, Japan, Korea, Australia, Spain, France, Iceland, China, and Taiwan.It offers branded and private-label products in a range of merchandise categories.The company offers sundries, dry groceries, candies, coolers, freezers, liquor, and tobacco and deli products; appliances, electronics, health and beauty aids, hardware, garden and patio products, sporting goods, tires, toys and seasonal products, office supplies, automotive care products, postages, tickets, apparel, small appliances, furniture, domestics, housewares, special order kiosks, and jewelry; and meat, produce, service deli, and bakery products.


It also operates pharmacies, opticals, food courts, hearing-aid centers, and tire installation centers, as well as 636 gas stations; and offers business delivery, travel, same-day grocery, and various other services online in various countries.As of August 29, 2021, the company operated 815 membership warehouses, including 564 in the United States and Puerto Rico, 105 in Canada, 39 in Mexico, 30 in Japan, 29 in the United Kingdom, 16 in South Korea, 14 in Taiwan, 12 in Australia, 3 in Spain, 1 in Iceland, 1 in France, and 1 in China.It also operates e-commerce websites in the United States, Canada, the United Kingdom, Mexico, South Korea, Taiwan, Japan, and Australia.


The company was formerly known as Costco Companies, Inc.and changed its name to Costco Wholesale Corporation in August 1999.Costco Wholesale Corporation was founded in 1976 and is based in Issaquah, Washington.

Market Data

Last Price 979.01
Change Percentage 1.55%
Open 970.3
Previous Close 964.02
Market Cap ( Millions) 434582
Volume 1780358
Year High 1008.25
Year Low 691.5
M A 50 951.76
M A 200 872.37

Financial Ratios

FCF Yield 1.15%
Dividend Yield 0.46%
ROE 33.45%
Debt / Equity 32.85%
Net Debt / EBIDTA -23.47%
Price To Book 17.78
Price Earnings Ratio 57.38
Price To FCF 86.67
Price To sales 1.68
EV / EBITDA 35.26

News

Business Breakdown

Expected Mid-Term Growth

Segment nΒ°1 -> Food and Sundries

Expected Growth : 5 %

What the company do ?

Food and Sundries from Costco Wholesale Corporation refers to a segment of products including snacks, beverages, and other consumable items sold at discounted prices.

Why we expect these perspectives ?

Costco's Food and Sundries segment growth is driven by increasing demand for bulk grocery items, rising sales of private-label products, and expansion of e-commerce capabilities. Additionally, the company's focus on improving in-store experience, competitive pricing, and loyalty programs contribute to the 5% growth rate.

Segment nΒ°2 -> Non-Foods

Expected Growth : 4 %

What the company do ?

Non-Foods from Costco Wholesale Corporation refers to the retail giant's offerings beyond groceries, including electronics, home goods, clothing, and more.

Why we expect these perspectives ?

Costco's Non-Foods segment growth is driven by increasing demand for electronics, home appliances, and health & beauty products. Expansion of e-commerce capabilities, improved supply chain efficiency, and strategic pricing also contribute to growth. Additionally, the company's focus on private label brands, such as Kirkland Signature, helps to drive sales and loyalty among members.

Segment nΒ°3 -> Warehouse Ancillary and Other

Expected Growth : 3 %

What the company do ?

Warehouse Ancillary and Other from Costco Wholesale Corporation refers to revenue generated from non-merchandise sources, including gas stations, pharmacies, and food courts.

Why we expect these perspectives ?

Costco's Warehouse Ancillary and Other segment growth is driven by increasing demand for e-commerce services, expansion of its grocery delivery and online shopping capabilities, and growth in its business centers and specialty warehouses. Additionally, the company's focus on improving its supply chain and logistics operations, as well as its investments in digital transformation, are also contributing to this growth.

Segment nΒ°4 -> Fresh Foods

Expected Growth : 7 %

What the company do ?

Fresh Foods from Costco Wholesale Corporation offers a wide selection of high-quality meats, produce, dairy products, and baked goods at discounted prices.

Why we expect these perspectives ?

Costco's Fresh Foods segment growth is driven by increasing demand for convenient and healthy meal options, private label offerings, and competitive pricing. Additionally, the company's focus on sourcing high-quality products, expanding organic and specialty food offerings, and investing in e-commerce capabilities also contribute to the 7% growth.

Costco Wholesale Corporation Products

Product Range What is it ?
Electronics A wide range of electronic products including TVs, laptops, tablets, smartphones, cameras, and gaming consoles
Home and Bedding A variety of home furnishings, bedding, and kitchenware, including mattresses, sofas, and cookware
Health and Beauty A range of health supplements, skincare products, fragrances, and optical services
Food and Beverages A selection of fresh produce, meat, dairy products, snacks, and beverages, including specialty and gourmet items
Tires and Auto A range of tires, auto parts, and accessories, including batteries, oil, and car care products
Jewelry and Watches A collection of fine jewelry, watches, and accessories, including diamonds, gold, and silver pieces
Sports and Fitness A range of fitness equipment, athletic wear, and outdoor gear, including bicycles, treadmills, and camping equipment
Office and School Supplies A selection of office furniture, printers, paper products, and school supplies, including backpacks and lunchboxes
Travel and Insurance A range of travel services, including vacation packages, cruises, and insurance products

Costco Wholesale Corporation's Porter Forces

Costco's business model is focused on providing low prices and high-quality products, making it difficult for substitutes to emerge.

Costco's customers have some bargaining power due to the availability of alternative retailers, but the company's loyalty program and low prices help to mitigate this.

Costco's large scale and strong relationships with suppliers give it significant bargaining power, allowing it to negotiate low prices.

The warehouse club model requires significant investment and scale, making it difficult for new entrants to compete with Costco's established business.

The warehouse club market is highly competitive, with Costco facing intense rivalry from other retailers such as Sam's Club and BJ's Wholesale Club.

Capital Structure

Value
Debt Weight 26.17%
Debt Cost 3.95%
Equity Weight 73.83%
Equity Cost 7.74%
WACC 6.75%
Leverage 35.45%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
MO Altria Group, Inc., through its subsidiaries, manufactures and sells smokeable and oral tobacco products in the United States. The company provides cigarettes primarily under the Marlboro brand; cigars and pipe …
DG Dollar General Corporation, a discount retailer, provides various merchandise products in the southern, southwestern, Midwestern, and eastern United States. It offers consumable products, including paper and cleaning products, such as …
KHC The Kraft Heinz Company, together with its subsidiaries, manufactures and markets food and beverage products in the United States, Canada, the United Kingdom, and internationally. Its products include condiments and …
TGT Target Corporation operates as a general merchandise retailer in the United States. The company offers food assortments, including perishables, dry grocery, dairy, and frozen items; apparel, accessories, home dΓ©cor products, …
WMT Walmart Inc. engages in the operation of retail, wholesale, and other units worldwide. The company operates through three segments: Walmart U.S., Walmart International, and Sam's Club. It operates supercenters, supermarkets, …

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
979.01$
Current Price
979.01$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

Peers Group Analysis

πŸ₯‡

Altria Logo
Altria
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯ˆ

Walmart Logo
Walmart
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯‰

Costco Wholesale Logo
Costco Wholesale
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

4

Kraft Heinz Logo
Kraft Heinz
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

5

Target Logo
Target
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

6

Dollar General Logo
Dollar General
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->