Stock Analysis on Net

Costco Wholesale Corp. (NASDAQ:COST)

Enterprise Value (EV)

Microsoft Excel

Current Enterprise Value (EV)

Costco Wholesale Corp., current enterprise value calculation

Microsoft Excel
Current share price (P) $930.15
No. shares of common stock outstanding 443,073,537
US$ in millions
Common equity (market value)1 412,125
Add: Preferred stock $.005 par value; no shares issued and outstanding (per books)
Add: Noncontrolling interests (per books)
Total equity 412,125
Add: Current portion of long-term debt (per books) 103
Add: Current finance lease liabilities (per books) 147
Add: Long-term debt, excluding current portion (per books) 5,794
Add: Long-term finance lease liabilities (per books) 1,351
Total equity and debt 419,520
Less: Cash and cash equivalents 9,906
Less: Short-term investments 1,238
Enterprise value (EV) 408,376

Based on: 10-K (reporting date: 2024-09-01).

1 Common equity (market value) = Share price × No. shares of common stock outstanding
= 930.15 × 443,073,537


Historical Enterprise Value (EV)

Costco Wholesale Corp., EV calculation

Microsoft Excel
Sep 1, 2024 Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019
Share price1, 2 $909.10 $565.52 $480.32 $449.34 $363.02 $297.60
No. shares of common stock outstanding1 443,073,537 442,740,572 442,604,145 441,823,811 441,228,027 439,656,950
US$ in millions
Common equity (market value)3 402,798 250,379 212,592 198,529 160,175 130,842
Add: Preferred stock $.005 par value; no shares issued and outstanding (book value)
Add: Noncontrolling interests (book value) 5 514 421 341
Total equity 402,798 250,379 212,597 199,043 160,596 131,183
Add: Current portion of long-term debt (book value) 103 1,081 73 799 95 1,699
Add: Current finance lease liabilities (book value) 147 129 245 72 31 26
Add: Long-term debt, excluding current portion (book value) 5,794 5,377 6,484 6,692 7,514 5,124
Add: Long-term finance lease liabilities (book value) 1,351 1,303 1,383 980 657 395
Total equity and debt 410,193 258,269 220,782 207,586 168,893 138,427
Less: Cash and cash equivalents 9,906 13,700 10,203 11,258 12,277 8,384
Less: Short-term investments 1,238 1,534 846 917 1,028 1,060
Enterprise value (EV) 399,049 243,035 209,733 195,411 155,588 128,983

Based on: 10-K (reporting date: 2024-09-01), 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01).

1 Data adjusted for splits and stock dividends.

2 Closing price as at the filing date of Costco Wholesale Corp. Annual Report.

3 2024 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 909.10 × 443,073,537

Item Description The company
EV Enterprise value is total company value (the market value of common equity, debt, and preferred equity) minus the value of cash and short-term investments. Costco Wholesale Corp. EV increased from 2022 to 2023 and from 2023 to 2024.