Costco Wholesale Corp Valuation – June 2018 $COST

Company Profile (excerpt from Reuters): Costco Wholesale Corporation, incorporated on May 12, 1987, is engaged in the operation of membership warehouses in the United States and Puerto Rico, Canada, the United Kingdom, Mexico, Japan, Australia, Spain, and through its subsidiaries in Taiwan and Korea. As of August 28, 2016, the Company operated 715 warehouses across the world. The Company’s average warehouse space is approximately 144,000 square feet. The Company’s warehouses on average operate on a seven-day, 70-hour week. The Company offers merchandise in various categories, which include foods (including dry foods, packaged foods and groceries); sundries (including snack foods, candy, alcoholic and nonalcoholic beverages, and cleaning supplies); hardlines (including appliances, electronics, health and beauty aids, hardware, and garden and patio); fresh foods (including meat, produce, deli and bakery); softlines (including apparel and small appliances), and other (including gas stations and pharmacy).

COST Chart

COST data by YCharts


Downloadable PDF version of this valuation:

ModernGraham Valuation of COST – June 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $89,414,017,639 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.01 Fail
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 107.83% Pass
6. Moderate PEmg Ratio PEmg < 20 34.36 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 7.23 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 1.01 Fail
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 23.02 Fail
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $5.93
MG Growth Estimate 6.19%
MG Value $123.84
Opinion Overvalued
MG Grade D
MG Value based on 3% Growth $85.99
MG Value based on 0% Growth $50.41
Market Implied Growth Rate 12.93%
Current Price $203.76
% of Intrinsic Value 164.53%

Costco Wholesale Corporation does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, high PEmg and PB ratios. The Enterprising Investor has concerns regarding the level of debt relative to the current assets. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Overvalued after growing its EPSmg (normalized earnings) from $4.2 in 2014 to an estimated $5.93 for 2018. This level of demonstrated earnings growth does not support the market’s implied estimate of 12.93% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value below the price.

At the time of valuation, further research into Costco Wholesale Corporation revealed the company was trading above its Graham Number of $60.63. The company pays a dividend of $1.9 per share, for a yield of 0.9% Its PEmg (price over earnings per share – ModernGraham) was 34.36, which was below the industry average of 37.1, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-16.9.

Costco Wholesale Corporation scores quite poorly in the ModernGraham grading system, with an overall grade of D.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$16.90
Graham Number $60.63
PEmg 34.36
Current Ratio 1.01
PB Ratio 7.23
Current Dividend $1.90
Dividend Yield 0.93%
Number of Consecutive Years of Dividend Growth 14


Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 5/1/2018
Total Current Assets $19,693,000,000
Total Current Liabilities $19,411,000,000
Long-Term Debt $6,492,000,000
Total Assets $39,605,000,000
Intangible Assets $0
Total Liabilities $27,158,000,000
Shares Outstanding (Diluted Average) 441,715,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $6.65
Aug2017 $6.08
Aug2016 $5.33
Aug2015 $5.37
Aug2014 $4.65
Aug2013 $4.63
Aug2012 $3.89
Aug2011 $3.30
Aug2010 $2.92
Aug2009 $2.47
Aug2008 $2.89
Aug2007 $2.37
Aug2006 $2.30
Aug2005 $2.18
Aug2004 $1.85
Aug2003 $1.53
Aug2002 $1.48
Aug2001 $1.29
Aug2000 $1.35
Aug1999 $0.87
Aug1998 $1.02

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $5.93
Aug2017 $5.45
Aug2016 $5.02
Aug2015 $4.69
Aug2014 $4.20
Aug2013 $3.79
Aug2012 $3.28
Aug2011 $2.92
Aug2010 $2.68
Aug2009 $2.52
Aug2008 $2.47
Aug2007 $2.19
Aug2006 $2.02
Aug2005 $1.81
Aug2004 $1.58
Aug2003 $1.40
Aug2002 $1.29

Recommended Reading:

Other ModernGraham posts about the company

Costco Wholesale Corp Valuation – September 2017 $COST
Costco Wholesale Corp Valuation – July 2016 $COST
58 Companies in the Spotlight This Week – 1/31/15
Costco Wholesale Corporation Annual Valuation – 2015 $COST
14 Companies in the Spotlight This Week – 1/18/14

Other ModernGraham posts about related companies

CVS Health Corp Valuation – June 2018 $CVS
Target Corp Valuation – June 2018 $TGT Inc Valuation – June 2018 $STMP
Kirkland’s Inc Valuation – June 2018 $KIRK
Stein Mart Inc Valuation – June 2018 $SMRT
JC Penney Company Valuation – June 2018 $JCP
Shoe Carnival Inc Valuation – June 2018 $SCVL
Aaron’s Inc Valuation – June 2018 $AAN
GameStop Corp Valuation – June 2018 $GME
Urban Outfitters Inc Valuation – June 2018 $URBN


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.