Stock Analysis on Net

Walgreens Boots Alliance Inc. (NASDAQ:WBA)

$22.49

This company has been moved to the archive! The financial data has not been updated since July 9, 2020.

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)

Walgreens Boots Alliance Inc., FCFE calculation

US$ in millions

Microsoft Excel
12 months ended: Aug 31, 2019 Aug 31, 2018 Aug 31, 2017 Aug 31, 2016 Aug 31, 2015 Aug 31, 2014
Net earnings attributable to Walgreens Boots Alliance, Inc.
Net (earnings) loss attributable to noncontrolling interests
Net noncash charges
Changes in operating assets and liabilities
Net cash provided by operating activities
Additions to property, plant and equipment
Net change in short-term debt with maturities of 3 months or less
Proceeds from debt
Payments of debt
Free cash flow to equity (FCFE)

Based on: 10-K (reporting date: 2019-08-31), 10-K (reporting date: 2018-08-31), 10-K (reporting date: 2017-08-31), 10-K (reporting date: 2016-08-31), 10-K (reporting date: 2015-08-31), 10-K (reporting date: 2014-08-31).


The analysis of the annual cash flow data over the six-year period reveals notable fluctuations and trends in the company’s operational cash generation and free cash flow to equity.

Net cash provided by operating activities
This metric shows an overall upward trend from 2014 to 2018, beginning at 3,893 million USD in 2014 and rising to a peak of 8,265 million USD in 2018. The growth indicates a strengthening in the company’s core operational cash generation capability over these years. However, in 2019 there is a significant decline to 5,594 million USD, marking a reversal of the previous growth trend and suggesting potential challenges or changes in operational performance or working capital management during that year.
Free cash flow to equity (FCFE)
This indicator exhibits more volatility compared to operating cash flow. Starting at 2,237 million USD in 2014, FCFE dramatically increases over the next two years, reaching a high of 11,751 million USD in 2016, which implies strong free cash generation available to equity holders during this period. However, in 2017, there is a substantial drop to negative 263 million USD, indicating a year in which cash outflows exceeded inflows in terms of equity free cash flow. This sharp decline contrasts starkly with the trend in net operating cash flow that year. The FCFE recovers in 2018 to 8,494 million USD and slightly declines to 6,400 million USD in 2019, maintaining positive free cash flow but at lower levels than the peak in 2016.

In summary, while net cash from operations generally grew until 2018 before declining in 2019, FCFE demonstrated considerable volatility with a peak in 2016, a sharp negative turn in 2017, followed by recovery but fluctuating levels in the subsequent years. The volatility in FCFE compared to more stable operating cash flow may reflect variations in capital expenditures, debt repayments, or other financing activities impacting cash available to equity holders.


Price to FCFE Ratio, Current

Walgreens Boots Alliance Inc., 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
Costco Wholesale Corp.
Target Corp.
Walmart Inc.

Based on: 10-K (reporting date: 2019-08-31).

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

Walgreens Boots Alliance Inc., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Aug 31, 2019 Aug 31, 2018 Aug 31, 2017 Aug 31, 2016 Aug 31, 2015 Aug 31, 2014
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
Costco Wholesale Corp.
Target Corp.
Walmart Inc.

Based on: 10-K (reporting date: 2019-08-31), 10-K (reporting date: 2018-08-31), 10-K (reporting date: 2017-08-31), 10-K (reporting date: 2016-08-31), 10-K (reporting date: 2015-08-31), 10-K (reporting date: 2014-08-31).

1 Data adjusted for splits and stock dividends.

2 See details »

3 2019 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= ÷ =

4 Closing price as at the filing date of Walgreens Boots Alliance Inc. Annual Report.

5 2019 Calculation
P/FCFE = Share price ÷ FCFE per share
= ÷ =

6 Click competitor name to see calculations.


Share Price Trend
The share price of the company experienced a notable increase from 60.2 US dollars in August 2014 to a peak of 84.95 US dollars in August 2015. Following this peak, the share price generally declined over the subsequent years, dropping to 81.02 US dollars in 2016, then further to 69.36 US dollars in 2017. The price stabilized somewhat around the 70 US dollar mark in 2018 before falling to 55.8 US dollars in 2019. This overall pattern suggests a period of strong market confidence initially, followed by a weakening sentiment or potential operational challenges in later years.
Free Cash Flow to Equity (FCFE) per Share
Free cash flow to equity per share showed significant volatility during the period. Starting at 2.35 US dollars in 2014, FCFE per share more than doubled by 2015, reaching 5.51 US dollars, and continued to grow remarkably to 10.85 US dollars in 2016. However, a sharp reversal occurred in 2017 when the figure dropped into negative territory at -0.26 US dollars, indicating a possible cash flow strain or increased capital expenditure. Recovery followed with FCFE per share climbing back to 8.95 US dollars in 2018 and slightly declining to 7.17 US dollars in 2019. This fluctuation points to operational or financial volatility impacting cash flow generation capability.
Price to FCFE Ratio (P/FCFE)
The price to FCFE ratio declined significantly from 25.58 in 2014 to 15.42 in 2015, reflecting a more attractive valuation relative to the cash flows generated by the company. It further decreased to 7.47 in 2016, indicating that the market price per share was comparatively low against FCFE per share at that time. The ratio is missing for 2017, likely due to the negative FCFE per share impacting the calculation. In 2018 and 2019, the ratio stabilized around 7.9 and 7.78 respectively, indicating continued investor valuation at a relatively low multiple of free cash flow, potentially due to cautious market sentiment following the cash flow volatility observed.
Overall Analysis
The company experienced a period of increased investor confidence and improved cash flow generation from 2014 to 2016, as reflected by rising FCFE per share and a strong share price. However, the sharp decline in FCFE per share in 2017 and the corresponding negative figure indicate financial challenges or heightened investment activities that negatively impacted cash flow. This situation coincided with a falling share price and a lack of P/FCFE data, implying market uncertainty. The partial recovery in cash flow and stabilization of valuation multiples in the final years suggest some recovery of operational or financial health, though the decreased share price signals ongoing investor caution or external pressures.