Stock Analysis on Net

Costco Wholesale Corp. (NASDAQ:COST)

$24.99

Price to FCFE (P/FCFE)

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Free Cash Flow to Equity (FCFE)

Costco Wholesale Corp., FCFE calculation

US$ in millions

Microsoft Excel
12 months ended: Sep 1, 2024 Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019
Net income attributable to Costco
Net income attributable to noncontrolling interests
Net noncash charges
Changes in operating assets and liabilities
Net cash provided by operating activities
Additions to property and equipment
Repayments of short-term borrowings
Proceeds from short-term borrowings
Repayments of long-term debt
Proceeds from issuance of long-term debt
Financing lease payments and other financing activities, net
Free cash flow to equity (FCFE)

Based on: 10-K (reporting date: 2024-09-01), 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01).

The data reveals the following trends in the company's cash flow over a six-year period ending in 2024:

Net Cash Provided by Operating Activities
The net cash generated from operating activities has experienced overall growth, starting from 6,356 million US dollars in 2019, peaking at 8,958 million in 2021, then declining temporarily to 7,392 million in 2022, followed by a notable increase thereafter. The company achieved a significant rise to 11,068 million in 2023 and further increased to 11,339 million in 2024, suggesting strong operational cash flow performance and effective management of day-to-day business activities in recent years.
Free Cash Flow to Equity (FCFE)
The free cash flow to equity has shown more volatility during the same period. Initially, it increased markedly from 3,567 million in 2019 to a peak of 6,843 million in 2020, before declining to 5,250 million in 2021 and further dropping to the lowest point of 2,572 million in 2022. This decline indicates reduced available cash after capital expenditures and other obligations during this period. However, in the last two years, FCFE rebounded significantly to 6,361 million in 2023 and slightly decreased to 5,921 million in 2024, which points to improved cash generation potential for shareholders after investments and financial commitments have been met.

In summary, while operating cash flow has steadily strengthened with a minor dip in 2022, free cash flow to equity has fluctuated more markedly but shows a recovery trend in the latest years. These patterns suggest that operational efficiency and cash generation capacity have improved overall, although capital expenditures or other uses of cash have intermittently constrained free cash available to equity holders.


Price to FCFE Ratio, Current

Costco Wholesale Corp., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)
FCFE per share
Current share price (P)
Valuation Ratio
P/FCFE
Benchmarks
P/FCFE, Competitors1
Target Corp.
Walmart Inc.
P/FCFE, Sector
Consumer Staples Distribution & Retail
P/FCFE, Industry
Consumer Staples

Based on: 10-K (reporting date: 2024-09-01).

1 Click competitor name to see calculations.

If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.


Price to FCFE Ratio, Historical

Costco Wholesale Corp., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Sep 1, 2024 Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019
No. shares of common stock outstanding1
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)2
FCFE per share3
Share price1, 4
Valuation Ratio
P/FCFE5
Benchmarks
P/FCFE, Competitors6
Target Corp.
Walmart Inc.
P/FCFE, Sector
Consumer Staples Distribution & Retail
P/FCFE, Industry
Consumer Staples

Based on: 10-K (reporting date: 2024-09-01), 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01).

1 Data adjusted for splits and stock dividends.

2 See details »

3 2024 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= ÷ =

4 Closing price as at the filing date of Costco Wholesale Corp. Annual Report.

5 2024 Calculation
P/FCFE = Share price ÷ FCFE per share
= ÷ =

6 Click competitor name to see calculations.

Share Price Trend
The share price exhibited a steady upward trajectory over the analyzed periods. Starting at $297.6 in 2019, it increased progressively each year, reaching $909.1 by the 2024 fiscal year. This reflects a more than threefold increase over six years, indicating strong market confidence and appreciation in company value.
Free Cash Flow to Equity (FCFE) per Share
The FCFE per share showed notable fluctuations during the period. It initially rose from $8.11 in 2019 to a peak of $15.51 in 2020. Subsequently, there was a decline to $11.88 in 2021 and a further drop to $5.81 in 2022. The FCFE per share then recovered to $14.37 in 2023 before slightly decreasing to $13.36 in 2024. This pattern suggests variability in the company's free cash flow generation, with significant volatility between years.
Price to FCFE (P/FCFE) Ratio
The P/FCFE ratio demonstrated considerable fluctuation across the periods, reflecting the interplay between share price and FCFE per share. The ratio decreased from 36.68 in 2019 to a low of 23.41 in 2020, then sharply increased to 37.82 in 2021. It peaked dramatically at 82.66 in 2022 before dropping to 39.36 in 2023 and rising again to 68.03 in 2024. These swings indicate variations in market valuation relative to free cash flow, with the 2022 ratio suggesting a period of potential overvaluation or depressed cash flow.
Overall Insights
The company’s share price growth was robust over the six-year span, evidencing strong investor demand and possibly positive business performance. However, the FCFE per share showed volatility, which may imply underlying fluctuations in operational cash generation or capital expenditures. The P/FCFE ratio's volatility highlights changing market perceptions of the company’s value relative to its free cash flow, with notable overvaluation signals in certain years. The data suggests that while market sentiment remained optimistic, the fundamental cash flow metrics warrant close monitoring due to their inconsistency.