Dividends4Life: Stock Analysis: WMT Wal-Mart

Stock Analysis: WMT Wal-Mart

Posted by D4L | Monday, January 21, 2008 | | 6 comments »

Linked here is a PDF copy of my analysis of Wal-Mart Stores, Inc. (WMT) (alt.1, alt.2). Below are some highlights from the above linked analysis:

Company Description: Wal-Mart Stores, Inc. operates retail stores in various formats worldwide. It operates through three segments: Wal-Mart Stores, Sam's Club, and International.

Fair Value: I consider four calculations of fair value, see page 2 of the linked PDF for a detailed description: 1.) Avg. High Yield Price, 2.) 20-Year DCF Price, 3.) Avg. P/E Price and 4.) Graham Number. WMT is trading at a discount to 3 of the 4 valuations listed above - all but 4.) Graham Number. If I exclude the high and low valuation, and average the remaining two valuations, WMT is trading at an astounding 10.8% discount. WMT gets a Star for being fairly valued.

Dividend Analytical Data: In this section I consider five factors, see page 2 of the linked PDF for a detailed description: 1.) Rolling 4-yr Div. > 15%, 2.) Dividend Growth Rate, 3.) Years of Div. Growth, 4.) 1-Yr. > 5-Yr Growth and 5.) Payout 15% of avg. WMT earned 3 of the 4 available Stars, missing out only on 1.) Rolling 4-yr Div. > 15% above.

Dividend Income vs. MMA: Why would you assume the equity risk and invest in a dividend stock if you could earn a better return in a much less risky money market account (MMA)? This section compares the earning ability of this stock with a high yield MMA. Two items are considered in this section, see page 2 of the linked PDF for a detailed description: 1.) NPV MMA Diff. and 2.) Years to >MMA. WMT earned a star for 1.) above. Given its current yield and calculated dividend growth rate, the 1.) NPV MMA Diff. is an impressive $15,814 per $1,000 invested.

Other: For decades WMT has been a retail juggernaut. Mowing down prices and the competition in one swoop. Double-digit sales and earnings growth have been the norm.

Conclusion: WMT earned one Star in the Fair Value section, a three Stars in the Dividend Analytical Data section and one Star in the Dividend Income vs. MMA section for a total of Five Stars, which rates it as a 5-Star Strong Buy. I cautiously continue to add to my WMT position.

WMT has become so large that double-digit growth going forward will be difficult for them to sustain. WMT must maintain a 14.3% average dividend increase to maintain an acceptable NPV MMA Diff. When I lower the EPS growth rate to 13% and the dividend growth rate to 14.3%, WMT's DCF value drops to $43.45, which would mean it is trading at a 8.7% premium. WMT's long-term earnings growth will have to be driven by international expansion. I will be watching closely WMT's annual dividend increase likely to be announced in early March.

Disclaimer: As always this is only my opinion and you should not rely on it. Before buying or selling any stock you should do your own research and reach your own conclusion. See my Disclaimer for more information.

Full Disclosure: At the time of this writing, I own shares of WMT.

What are your thoughts on WMT?

Recent Stock Analyses:

Click here to have future posts delivered to you for free!



  1. Noel Larson // January 21, 2008 at 10:28 PM

    Thanks for the great analysis.

    WalMart is greaton the Ops end, but I personally believe they need to HEAVILY invest in store redesign if they have any hope of attarting a higher end customer.

    That being said, in a recession, discounter do well.

    On my watch list but Xmas scared me.

  2. Anonymous // January 22, 2008 at 6:02 AM

    I think it would be a mistake for WMT to go after the high-end. You can't be all things to all people, when you try that you lose your niche.

    Best Wishes,

  3. Noel Larson // January 22, 2008 at 5:42 PM

    Didn't say high-end, but higher end.

    Discounters do well during a turndown, but the stores lack basic appeal for shopper willing to move down from Target/Gap level.

    Look at old vs new layout. It speaks to it.

  4. Anonymous // January 22, 2008 at 7:13 PM

    Yes, I would agree there is nothing visually appealing about a Wal-Mart or Sam's - even the newer stores.

    Best Wishes,

  5. mp // November 6, 2008 at 1:27 AM

    When would you sell Walmart? Would you sell if they stopped increasing the dividend or would you also sell if it had a PE of 40?

  6. Anonymous // November 6, 2008 at 6:59 AM

    Mark: I only sell when a stock cuts its dividend or I feel the future dividend stream discounted back is not in excess of certain targets set. I don't sell to "take profits".

    Best Wishes,

Post a Comment

Note: Only a member of this blog may post a comment.


Popular Posts Last 30 Days