Optional product analytics
With your permission, we use privacy-limited analytics to understand which research journeys work. We do not run advertising trackers or session replay. You can change this choice in Preferences. Read the Privacy Policy.
Bull: Execution remains flawless and the market tolerates an extended high multiple.
Multiple Normalization: Forward P/E compresses from >45x to the historical 25x cap, causing massive equity destruction despite stable operations.
Costco is a premier mature compounder generating highly predictable, high-margin membership fee revenue.
Costco is a premier mature compounder generating highly predictable, high-margin membership fee revenue.
High-margin membership fee model
Massive scale and purchasing power
Consumer flight to value consolidates market share among scaled operators and warehouse clubs.
Sell. Extreme valuation divergence completely overrides exceptional business quality.
Costco Wholesale Corporation, together with its subsidiaries, engages in the operation of membership warehouses in the United States, Puerto Rico, Canada, Mexico, Japan, the United Kingdom, Korea, Australia, Taiwan, China, Spain, France, Iceland, New Zealand, and Sweden. It offers merchandise, including sundries, dry groceries, candies, coolers, freezers, deli, liquor, and tobacco; non-food merchandise comprising appliances, small electronics, health and beauty aids, hardware, lawn and garden, sporting goods, tires, toys and seasonal, automotive, stamps, tickets, apparel, furniture, domestics, housewares, special order kiosks, and jewelry; and fresh food, such as meat, produce, service deli, and bakery products. The company is also involved in warehouse ancillary operations, which include gasoline, pharmacies, optical, food courts, hearing-aid centers, and tire installation centers. In addition, it engages in e-commerce, business centers, travel, and other businesses. The company was formerly known as Costco Companies, Inc. and changed its name to Costco Wholesale Corporation in August 1999. Costco Wholesale Corporation was founded in 1976 and is based in Issaquah, Washington.
A simultaneous consumer recession and macro multiple contraction exposes Costco's lack of valuation safety. Core cash flows survive, but equity value drops 50% as the 45x multiple collapses.
High-margin membership fee model
Massive scale and purchasing power
Fierce customer loyalty and brand authority
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Unavailable
FCFF DCF remains positive at the base case: base FCFF $7.6B after capex $3.0B, with terminal value at 64.6% of enterprise value. No FCF cliff is projected unless capex/ or materially resets.
Revenue beats plus multiple holds equals flat performance. Revenue misses equal severe drawdown. Only hyper-growth can support 45x.
Revenue beats plus multiple holds equals flat performance. Revenue misses equal severe drawdown. Only hyper-growth can support 45x.
Revenue beats plus multiple holds equals flat performance. Revenue misses equal severe drawdown. Only hyper-growth can support 45x.
High 23.2% ROIC supports steady internal funding of global expansion without external capital reliance.
Consumer flight to value consolidates market share among scaled operators and warehouse clubs.
E-commerce disruption and disinflationary pressures structurally slow absolute revenue growth.
High 23.2% ROIC supports steady internal funding of global expansion without external capital reliance.
Avoid or trim aggressively. The negative expected return profile demands zero structural weighting for value-oriented mandates.
Liquidate current holdings. The extreme multiple leaves absolutely no margin of safety for fundamental missteps.
Upside case depends on the report valuation range and named growth catalysts.
The market is currently pricing in near-impossible, perpetual hyper-growth for a mature retailer. Exceptional quality does not justify any price.
Sell. Costco is a premier business priced at an irrational valuation. Re-evaluate only after a severe multiple normalization event.
Reassess the thesis against the named valuation, risk, and quarterly checkpoint evidence in this report.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Severe multiple compression materializes alongside sluggish consumer discretionary spending, pushing the valuation toward its $385 downside bound.
Forward P/E compresses from >45x to the historical 25x cap, causing massive equity destruction despite stable operations.
Revenue growth fades below 5% prematurely, triggering a violent re-rating of the terminal multiple by momentum investors.
Inflationary pressures and fierce competition force gross margin concessions, dropping operating margins below the 3.7% steady state.
The five developments that would weaken our investment case.
A breakdown in membership retention erodes the recurring, high-margin subscription fee stream that underpins the discount retail model. Weaker loyalty diminishes customer traffic density, lowers aggregate volume leverage with suppliers, and compromises pricing advantages across key merchandise categories.
Current:8.2% revenue growth for the period ended 2025-08-31
Alert if< 90% across consecutive quarterly reporting periods
Top-line expansion falling beneath consumer price increases signals real volume contraction and slowing market share capture. Decelerating warehouse throughput weakens procurement efficiencies and triggers an aggressive multiple contraction from premium equity valuation levels.
Current:8.2% revenue growth for the period ended 2025-08-31
Alert if< 5.0% annual revenue growth over a 12-24 month window
Thin retail operating margins provide limited absorption capacity against rising freight, wage, or merchandise input costs. Unmitigated margin compression impairs operating earnings expansion and undermines premium valuation multiples that depend on consistent execution.
Current:3.8% for the period ended 2025-08-31
Alert if< 3.5% across consecutive quarterly reporting cycles
Overhead expense growth exceeding top-line gains indicates deteriorating operational leverage in warehouse administration. Failing to contain operational overhead erodes core merchandising margins and reduces the cost advantages necessary to maintain low shelf pricing.
Current:8.2% revenue growth for the period ended 2025-08-31
Alert ifSG&A expense growth exceeds revenue growth over consecutive annual periods
A slowdown in foreign warehouse deployment constrains unit growth in high-return, underpenetrated geographic markets. Slower global expansion caps overall square footage growth, dampening long-term compounded earnings growth and weakening long-duration growth expectations.
Current:23.2% ROIC as of the report's 2026-05-08 analysis date
Alert ifAnnual international warehouse opening rate contracts > 20% over a 24-month measurement window
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Project SBC-adjusted EPS, discount each year's earnings at cost of equity, then add a Gordon-growth terminal value.
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and at , then adjust for signed per current share.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
Solve for the growth rate that makes the model value equal the report-date share price.
Execution remains flawless and the market tolerates an extended high multiple. However, the stock remains structurally overvalued relative to intrinsic cash flows.
Revenue growth normalizes to 3-5% long-term, and the multiple reverts to an appropriate 25x mature compounder ceiling, exposing the massive valuation gap.
Revenue beats plus multiple holds equals flat performance. Revenue misses equal severe drawdown. Only hyper-growth can support 45x.
Warning level: < 90% across consecutive quarterly reporting periods. A breakdown in membership retention erodes the recurring, high-margin subscription fee stream that underpins the discount retail model. Weaker loyalty diminishes customer traffic density, lowers aggregate volume leverage with suppliers, and compromises pricing advantages across key merchandise categories.
Warning level: < 5.0% annual revenue growth over a 12-24 month window. Top-line expansion falling beneath consumer price increases signals real volume contraction and slowing market share capture. Decelerating warehouse throughput weakens procurement efficiencies and triggers an aggressive multiple contraction from premium equity valuation levels.
Warning level: < 3.5% across consecutive quarterly reporting cycles. Thin retail operating margins provide limited absorption capacity against rising freight, wage, or merchandise input costs. Unmitigated margin compression impairs operating earnings expansion and undermines premium valuation multiples that depend on consistent execution.
Warning level: SG&A expense growth exceeds revenue growth over consecutive annual periods. Overhead expense growth exceeding top-line gains indicates deteriorating operational leverage in warehouse administration. Failing to contain operational overhead erodes core merchandising margins and reduces the cost advantages necessary to maintain low shelf pricing.
Warning level: Annual international warehouse opening rate contracts > 20% over a 24-month measurement window. A slowdown in foreign warehouse deployment constrains unit growth in high-return, underpenetrated geographic markets. Slower global expansion caps overall square footage growth, dampening long-term compounded earnings growth and weakening long-duration growth expectations.
| $242.29B |
| $254.45B |
| $275.24B |
| +6.6% |
| Gross profit | $27.57B | $29.70B | $32.10B | $35.35B | +8.6% |
| Operating income | $8.00B | $8.65B | $9.91B | $10.97B | +11.1% |
| Net income | $5.84B | $6.29B | $7.37B | $8.10B | +11.5% |
| EPS (diluted) | $13.14 | $14.16 | $16.56 | $18.21 | +11.5% |
| EBITDA | $9.90B | $10.72B | $12.15B | $13.40B | +10.6% |
| R&D | — | — | — | — | — |
| SG&A | $19.78B | $21.59B | $22.81B | $24.97B | +8.1% |
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| Revenue | 275,235,000,000 |
|---|---|
| Cost of revenue | 239,886,000,000 |
| Gross profit | 35,349,000,000 |
| Operating expenses | 24,966,000,000 |
| Operating income | 10,383,000,000 |
| Non-operating items and tax | -2,284,000,000 |
| Net income | 8,099,000,000 |
| Total assets | 77,099,000,000 |
|---|---|
| Cash | 14,161,000,000 |
| Current assets | 38,380,000,000 |
| Total liabilities | 47,935,000,000 |
| Current liabilities | 37,108,000,000 |
| Shareholders’ equity | 29,164,000,000 |
Point-in-time financial data used in the 2026-05-08 analysis.
| Period | Revenue | EBITDA | Net income | Operating cash flow | Free cash flow | Capex | Depreciation and amortization | Stock-based compensation | Share repurchases | Dividends paid | Net debt issuance | Investing cash flow | Financing cash flow | Beginning cash | Ending cash | Cash and investments | Total debt | Operating margin | ROIC | WACC | ROIC − WACC spread |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022-08-31 | 227B | 9.9B | 5.8B | 7.4B | 3.5B | 3.9B | 1.9B | 724M | 439M | 1.5B | -933M | — | — | — | — | 10.2B | 9B | 3.4% | — | 5.9% | — |
| 2023-08-31 | 242.3B | 10.7B | 6.3B | 11.1B | 6.7B | 4.3B | 2.1B | 774M | 676M | 1.3B | -384M | — | — | — | — | 13.7B | 8.9B | 3.3% | — | 7.0% | — |
| 2024-08-31 | 254.5B | 12.1B | 7.4B | 11.3B | 6.6B | 4.7B | 2.2B | 818M | 700M | 9B | -708M | — | — | — | — | 9.9B | 8.2B | 3.6% | — | 6.9% | — |
| 2025-08-31 | 275.2B | 13.4B | 8.1B | 13.3B | 7.8B | 5.5B | 2.4B | 860M | 903M | 2.2B | -296M | — | — | — | — | 14.2B | 8.2B | 3.8% | — | 8.2% | — |
COST trades at 45.0x forward earnings against a peer median of 14.8x; EV/EBITDA of 33.2x against a peer median of 12.2x; 6 peers.
| Await a 40-50% drawdown to approach the $533 fair value midpoint before considering initiation. |
| Target Corporation |
| 14.8x |
| 0.5x |
| 8.9x |
| 24.0% |
| 4.9% |
| DG | Dollar General Corporation | 14.6x | 0.6x | 12.2x | 19.0% | 6.1% |
| DLTR | Dollar Tree Inc. | 13.1x | 1.0x | 11.0x | 31.7% | 13.5% |
| PG | The Procter & Gamble Company | 20.6x | 3.9x | 14.6x | 31.1% | 23.0% |
