Walmart Inc.

WMT· FY2026 10-K· Analyzed 6 days ago
PASS
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
4.0%
FY2016–2026
Net Income
4.1%
FY2016–2026
Free Cash Flow
-0.7%
FY2016–2026
EPS (Diluted)
-5.0%
FY2016–2026
Latest Metrics — FY2026 · SEC XBRL
Return on Equity
22.0%
NI ÷ Equity
Return on Assets
7.7%
NI ÷ Assets
Net Profit Margin
3.1%
NI ÷ Revenue
Debt / Equity
0.38x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$219.6B
Per Share (approx.)
$27.54
25% Margin of Safety
$20.66
Conservative entry
50% Margin of Safety
$13.77
Buffett's ideal entry
Growth Rate Used
3.0%
Latest FCF
$14.9B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2017$485.9B$13.6B$21.1B$13.1B17.5%2.8%$38.3B$6.9B
2018$500.3B$9.9B$18.3B$10.3B12.7%2.0%$33.8B$6.8B
2019$514.4B$6.7B$17.4B$7.0B9.2%1.3%$45.4B$7.7B
2020$524.0B$14.9B$14.6B19.9%2.8%$49.1B$9.5B
2021$559.2B$13.5B$25.8B16.7%2.4%$44.3B$17.7B
2022$572.8B$13.7B$11.1B16.4%2.4%$37.7B$14.8B
2023$611.3B$11.7B$12.0B15.2%1.9%$38.8B$8.6B
2024$648.1B$15.5B$15.1B18.5%2.4%$39.6B$9.9B
2025$681.0B$19.4B$12.7B21.4%2.9%$36.0B$9.0B
2026$713.2B$21.9B$14.9B22.0%3.1%$38.2B$10.7B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

Walmart Inc. (WMT) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The Unassailable Utility of Cheapness: Human beings are genetically wired to want more for less. Walmart’s moat is not its brand; it is a $713.2B physical distribution system that functions as a tax-exempt-like infrastructure for American consumption. Over 90% of Americans live within 10 miles of a store—making it an irreplaceable physical utility.
  • The Negative Working Capital Engine: Walmart has supreme power over its suppliers. They buy on credit, sell the inventory to customers for cash before the supplier invoice is even due, and use that float to fund operations. It is a beautiful, self-funding machine when executed at scale.
  • The Physical Advantage in a Digital World: Amazon built a digital empire from the cloud down; Walmart is building a digital empire from the pavement up. By using its 4,600+ US stores as hyper-local fulfillment hubs, Walmart can deliver fresh groceries and household essentials faster and cheaper than any warehouse in the desert can.
  • Berkshire's Entry Zone: This business becomes highly attractive to us when the market treats it like a boring, legacy retailer. We want to buy it when the dividend yield is fat, the valuation is depressed by temporary retail cycles, and we can acquire the cash flow at a double-digit yield.

🐻 The Bear Case (Charlie inverts)

"All cash businesses are eventually run by promoters who want to build monuments rather than generate returns. Walmart is running faster just to stand still."

  • The CapEx Treadmill (The Red Queen Problem): In 2017, Walmart generated $21.1B in free cash flow on $485.9B of revenue. In 2026, they generated just $14.9B in FCF on $713.2B of revenue. They added $227.3B in sales but lost $6.2B in annual cash generation. This is the definition of a capital-intensive treadmill; they must invest billions in automation and digital infrastructure just to prevent Amazon from stealing their core customers.
  • The Razor-Thin Illusion: A 3.1% net margin leaves zero margin for error. A sustained 200-basis-point increase in retail wages, coupled with persistent diesel fuel inflation, completely eradicates their net profit. They cannot easily pass these costs to their price-sensitive consumer without destroying their primary reason for existence.
  • The Buyback Mirage: Management is buying back shares to prop up earnings per share (EPS) while actual, aggregate free cash flow shrinks. Using cash to repurchase expensive shares at the top of the retail cycle—rather than paying down debt or letting it accumulate on the balance sheet—is a subtle destruction of owner value.
  • The Most Likely Killer: Structural margin compression. Over the next decade, the transition from high-margin physical general merchandise to low-margin digital grocery fulfillment will permanently depress the return on incremental capital.

💰 Valuation & Margin of Safety

  • Intrinsic Value Estimate: $27.54 per share (Based on a conservative DCF using $14.9B FCF, a 10% discount rate, and a 3% terminal growth rate).
  • 25% Margin of Safety Entry: $20.66 per share.
  • 50% Margin of Safety Entry: $13.77 per share (Where Warren gets greedy).
  • The Reality Check: The public market routinely prices WMT at a massive premium because of its defensive characteristics and accounting earnings ($21.9B Net Income). However, we do not buy accounting earnings; we buy cash. At its current market price, WMT is wildly expensive relative to the $14.9B in cold, hard cash it actually returns to the enterprise.

Verdict: PASS

Walmart is a magnificent physical fortress, but the public market is pricing it as a capital-light compounder while its actual cash-generating power is diluted by defensive capital expenditure. We will PASS on the stock today because we refuse to pay a premium for a business that must continuously run a capital-intensive race just to defend its turf. Our conviction in the physical moat is absolute, but our conviction in management's ability to extract free cash flow from that moat is not high enough to meet our hurdle rate.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.