COSTCO WHOLESALE CORP /NEW (COST)
Retail-Variety Stores · Consumer Discretionary · $161.5B
Intrinsic Value (Consensus)
$308.27
Current Price
$364.20
Margin of Safety
-15.4%
15.4% Above Intrinsic Value
Value: $308
Price: $364
Valuation Model Estimates
Current Price: $364.20
DCF (Discounted Cash Flow)
$398.99
Graham Number
$164.14
Earnings Power Value
$176.80
Relative Value (P/E)
$364.20
Dividend Discount Model
$437.20
Consensus Value
$308.27
Model Assumptions
Discount Rate
10.3%
Growth Rate
10.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $18.21
- EPS (Forward)
- $20.02
- Book Value
- $65.76
- P/E Ratio
- 20.0
- Forward P/E
- 18.2
- PEG Ratio
- —
- ROE
- 27.8%
- Debt/Equity
- 26%
- Revenue Growth
- 8.2%
- Earnings Growth
- 10.0%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance