Paying users zone. Data is hidden behind 
.
Get 1-month access to Walgreens Boots Alliance Inc. for $13.99, or
get full access to the entire website for at least 3 months from $49.99.
We accept:
This is a one-time payment. There is no automatic renewal.
Walgreens Boots Alliance Inc. (WBA)
Enterprise Value to FCFF (EV/FCFF)
Intermediate level
Free Cash Flow to The Firm (FCFF)
Walgreens Boots Alliance Inc., FCFF calculation
US$ in millions
Based on: 10-K (filing date: 2019-10-28), 10-K (filing date: 2018-10-11), 10-K (filing date: 2017-10-25), 10-K (filing date: 2016-10-20), 10-K (filing date: 2015-10-28), 10-K (filing date: 2014-10-20).
| Item | Description | The company |
|---|---|---|
| FCFF | Free cash flow to the firm is the cash flow available to the Walgreens Boots Alliance Inc.’s suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made. | Walgreens Boots Alliance Inc.’s FCFF increased from 2017 to 2018 but then decreased significantly from 2018 to 2019. |
Interest Paid, Net of Tax
Walgreens Boots Alliance Inc., interest paid, net of tax calculation
US$ in millions
Based on: 10-K (filing date: 2019-10-28), 10-K (filing date: 2018-10-11), 10-K (filing date: 2017-10-25), 10-K (filing date: 2016-10-20), 10-K (filing date: 2015-10-28), 10-K (filing date: 2014-10-20).
2 2019 Calculation
Interest paid, tax = Interest paid × EITR
= × =
Enterprise Value to FCFF Ratio, Current
Walgreens Boots Alliance Inc., current EV/FCFF calculation, comparison to benchmarks
| Selected Financial Data (US$ in millions) | |
| Enterprise value (EV) | |
| Free cash flow to the firm (FCFF) | |
| Valuation Ratio | |
| EV/FCFF | |
| Benchmarks | |
| EV/FCFF, Competitors1 | |
| CVS Health Corp. | |
| EV/FCFF, Sector | |
| Food & Drug Retailers | |
| EV/FCFF, Industry | |
| Consumer Services | |
Based on: 10-K (filing date: 2019-10-28).
1 Click competitor name to see calculations.
If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.
Enterprise Value to FCFF Ratio, Historical
Walgreens Boots Alliance Inc., historical EV/FCFF calculation, comparison to benchmarks
| Aug 31, 2019 | Aug 31, 2018 | Aug 31, 2017 | Aug 31, 2016 | Aug 31, 2015 | Aug 31, 2014 | ||
|---|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | |||||||
| Enterprise value (EV)1 | |
|
|
|
|
|
|
| Free cash flow to the firm (FCFF)2 | |
|
|
|
|
|
|
| Valuation Ratio | |||||||
| EV/FCFF3 | |
|
|
|
|
|
|
| Benchmarks | |||||||
| EV/FCFF, Competitors4 | |||||||
| CVS Health Corp. | |
|
|
|
|
|
|
| EV/FCFF, Sector | |||||||
| Food & Drug Retailers | |
|
|
|
|
|
|
| EV/FCFF, Industry | |||||||
| Consumer Services | |
|
|
|
|
|
|
Based on: 10-K (filing date: 2019-10-28), 10-K (filing date: 2018-10-11), 10-K (filing date: 2017-10-25), 10-K (filing date: 2016-10-20), 10-K (filing date: 2015-10-28), 10-K (filing date: 2014-10-20).
3 2019 Calculation
EV/FCFF = EV ÷ FCFF
= ÷ =
4 Click competitor name to see calculations.
| Valuation ratio | Description | The company |
|---|---|---|
| EV/FCFF | Enterprise value to free cash flow to the firm is whole company valuation indicator. | Walgreens Boots Alliance Inc.’s EV/FCFF ratio decreased from 2017 to 2018 but then increased from 2018 to 2019 exceeding 2017 level. |