WMT · Nasdaq · Retail-Variety Stores
$117.95 · $946.2B market value · fiscal year to 31 Jan 2026
8 of 10
Buffett tests pass
Margin of safety -272%
Bear
$16.67
Base
$31.86
Bull
$53.39
Price $118.47
The price is above even the bull case.
Walmart runs stores, clubs and eCommerce, and earns its money from a large volume of small margins. Revenue reached $713.2B in fiscal 2026, and our tests found no loss years across the period measured. Return on equity averaged 17% and return on invested capital averaged 15%, with total debt of $44.8B that our calculations put at a payback of 2.9 yrs. Our research status for Walmart is strong business, demanding price: the share price of $118.47 sits far above our base-case value of $31.86, and the owner-earnings yield of 1.6% (cash an owner could take out, as a share of the price) is well below the 5.1% ten-year Treasury yield.
Predictability: Medium
Walmart sells everyday groceries, general merchandise and health products to households through stores, clubs and eCommerce, earning a small margin on each sale. Revenue reached $713.2B and operating margin averaged 4.2% over the period measured. Paid memberships at Sam's Club and Walmart+, plus advertising, marketplace and fulfilment services, add income on top of the retail base.
Inside the circle? Operating margin has moved in a narrow band, 0.4% around its average, and the period shows no loss years, which fits a circle-of-competence test. Against that, owner earnings have grown slowly at 1.6% a year, and the filing describes a competitive, fast-changing market where digital rivals and AI tools could shift share and costs. The excerpts do not include the income statement or balance sheet, so the profit and debt tokens rest on our calculations rather than on the text quoted here.
Durability
Narrow
Pricing power
Unclear
Moat type
Cost advantage, Intangibles, Switching costs
Walmart's clearest protection is cost. The filing ties its everyday low price model to an everyday low cost commitment, and says cost savings are passed along to customers, which only works at large scale. Membership fees at Sam's Club and Walmart+, and the advertising and marketplace services the filing describes, add income that does not depend only on the margin on each sale. Operating margin averaged 4.2% with little variation, and return on invested capital averaged 15%, which fits a narrow moat. Two cautions apply: the filing's own return on investment is lower than our 17%, and the prior-year operating margin in its table differs from our ten-year series, so we cannot check the trend from these excerpts alone.
Threats to the moat
Capital allocation
Questionable
Candour
Neutral
Management returns cash to owners through dividends and buybacks, and the filing describes both. Repurchases in fiscal 2026 were made at an average price far above our base-case value of $31.86 per share, against a share price of $118.47. Buffett's test is that buybacks make sense only below intrinsic value, so this counts against the record. Capital spending has risen faster than depreciation, and the filing reports that return on investment fell in the latest year, yet it also says returns will improve over time. Owner earnings have grown only 1.6% a year, so the extra reinvestment has not yet shown up as cash an owner could take out. The excerpts do not include the full cash flow statement or the share count table, so the share count trend rests on our calculation.
8 pass · 0 mixed · 2 fail · 0 can't tell
At $118.47, the price is above the base-case value of $31.86 (the bear case is $16.67), so there is no margin of safety (-272%). The standard lens asks for 25%.
Why this testThe owner-earnings yield is 1.6% against a 10-year Treasury yield of 5.1%.
Why this testDiscounted owner earnings
Bear
$16.67
Base
$31.86
Bull
$53.39
Price $118.47
The price is above even the bull case.
| Scenario | Starting owner earnings | Growth (yrs 1–5) | Terminal | Discount | Value / share |
|---|---|---|---|---|---|
| bear | $15.5B | -1.2% | 1.5% | 9.6% | $16.67 |
| base | $15.5B | 2.8% | 2.5% | 8.1% | $31.86 |
| bull | $15.5B | 5.8% | 3.0% | 7.1% | $53.39 |
Sensitivity
| Discount ↓ / Growth → | -1.2% | 0.8% | 2.8% | 4.8% | 6.8% |
|---|---|---|---|---|---|
| 6.1% | $40 | $45 | $52 | $59 |
At $118.47 the shares sit far above our base-case value of $31.86 and even our bull-case value of $53.39, so the margin of safety is -272%. Owner earnings have grown only 1.6% a year, and the owner-earnings yield of 1.6% is far below the 5.1% 10-year Treasury yield. The filing says return on investment fell in the latest year because invested capital rose, and it asks you to trust that returns will improve. Buffett's test asks you to pay well below value, and this price does not meet that test.
Price far above value estimates
Could break the thesislikelyAny return from here depends on growth that our model does not give, since the price-to-earnings ratio is 43× and the owner-earnings yield is 1.6%. The excerpts do not include the full cash flow statement, so the owner-earnings inputs rest on our calculation.
Rising capital needs and falling returns
MateriallikelyCapital spending runs at 1.3× depreciation, and the filing says return on investment fell because invested capital rose. More cash now goes back into the business before any of it reaches owners.
Buybacks at prices above value
MateriallikelyBuffett's test allows repurchases only below intrinsic value, and the filing says fiscal 2026 buybacks were driven by opportunistic prices. At $118.47 against a base value of $31.86, the buybacks look hard to defend on that test.
Buffett's tests favour this business on most counts. Consistent earning power, high return on equity, high return on capital, low debt and low capital needs all pass in our tests. Owner earnings reached $15.5B on a normalised basis, and free cash flow has averaged 130% of reported profit. The retained earnings test also passes, with $70.1B retained across the period. Two principles fail. Buffett buys only well below a conservative value, and the price is far above our base case, giving a margin of safety of -272%. The principle that interest rates act like gravity also fails: a yield of 1.6% against a Treasury yield of 5.1% means future cash is worth much less today. The moat is narrow. The filing describes cost advantage through its everyday low cost commitment, and membership and advertising income add to the base. The excerpts do not show pricing power tested in a downturn, and Buffett's first question is whether prices can rise without losing customers.
Return on investment and the capital expenditure range for fiscal 2027 in the next annual report
The filing says it believes return on capital will improve over time. Rising spending with falling returns would weaken the case for the business.
Growth in owner earnings compared with growth in revenue
Owner earnings have grown slowly over the period. Faster growth would show that extra reinvestment is producing cash an owner could take out.
Share repurchases and the average price paid
Buffett's test is that buybacks make sense only below intrinsic value. Repurchases well above our base-case value count against the record.
Self-insured general liability claims and other operating cost pressures
The filing cites higher claims expense in fiscal 2026. Recurring cost pressure would reduce the margin that the cost advantage depends on.
Membership fee and advertising income growth
These streams add income beyond the margin on each sale. Slowing growth would weaken the moat argument.
Questions the filings couldn't answer
How this was made
Walmart Inc · financial data to 31 Jan 2026 from SEC XBRL filings, narrative from the 10-K filed 13 Mar 2026. Method [email protected], prompts [email protected]. Judgement by anthropic/claude-haiku-5.5. 31 filing quotes verified, 1 unverifiable quotes removed. Data completeness 100%. Analysed 19 Oct 2026.
General research. It isn't personal advice. Numbers are computed in code from filings; the model writes no figures. It can still be wrong.
Replicly is a research and education tool. It is not financial advice and does not recommend that you buy or sell any investment. Analyses apply Buffett-inspired principles to public data and can be wrong. Warren Buffett and Berkshire Hathaway are not affiliated with and do not endorse Replicly. Capital is at risk.
“By leading on price, we earn the trust of our customers every day by providing a broad assortment of quality merchandise and services at everyday low prices”
Business · filing
“Together, these elements produce a global retail ecosystem that we believe allows customers to view Walmart as their primary retail destination.”
Business · filing
“As a membership-only club, membership income is a significant component of the segment's operating income.”
Business · filing
“The retail business continues to rapidly evolve with consumers embracing the digital shopping experience and expecting a robust online marketplace of goods available for purchase and delivery.”
Risk factors · filing
“The omnichannel retail landscape is highly competitive and rapidly evolving, and the entry of new, well-funded competitors”
Risk factors · filing
“General or macro-economic factors, both domestically and internationally, may materially adversely affect our financial performance.”
Risk factors · filing
“While we operate in a highly dynamic tariff environment, less than one third of what we sell in the U.S. is imported”
Management's discussion · filing
“Our objective is to achieve operating income leverage, which we define as growing operating income at a faster rate than net sales.”
Management's discussion · filing
“The decrease in ROI was primarily due to an increase in average invested capital due to higher purchases of property and equipment.”
Management's discussion · filing
“In both years, the increases were primarily driven by double-digit growth in membership fee revenue from Walmart+.”
Management's discussion · filing
“We generally operate with a working capital deficit due to our efficient use of cash in funding operations, consistent access to the capital markets and returns provided to our shareholders”
Management's discussion · filing
“By leading on price, we earn the trust of our customers every day by providing a broad assortment of quality merchandise and services at everyday low prices”
Business · filing
“Together, these elements produce a global retail ecosystem that we believe allows customers to view Walmart as their primary retail destination.”
Business · filing
“As a membership-only club, membership income is a significant component of the segment's operating income.”
Business · filing
“the entry of new, well-funded competitors, or more rapid development of AI capabilities and agentic tools by these competitors”
Risk factors · filing
“the portion of total consumer expenditures with retailers and wholesale clubs occurring through digital platforms is increasing”
Risk factors · filing
“absorbing cost increases instead of passing those cost increases on to our customers and members”
Management's discussion · filing
“The increase in fiscal 2026 was primarily driven by the Walmart U.S. segment, due to disciplined inventory management, as well as growth in higher margin businesses globally.”
Management's discussion · filing
“The decrease in ROI was primarily due to an increase in average invested capital due to higher purchases of property and equipment.”
Management's discussion · filing
“We regularly review share repurchase activity and consider several factors in determining when to execute share repurchases”
Management's discussion · filing
“The increase was primarily driven by opportunistic prices during the first quarter of fiscal 2026 as part of the Company's long-term strategy.”
Management's discussion · filing
“The decrease in ROI was primarily due to an increase in average invested capital due to higher purchases of property and equipment.”
Management's discussion · filing
“which has no expiration date or other restrictions limiting the period over which the Company can make repurchases”
Management's discussion · filing
“Generally, some or all of the remaining available cash flow has been used to fund dividends on our common stock and share repurchases.”
Management's discussion · filing
No loss years across 15 years of filings, with operating margin varying by 0.4% around its average.
Why this testReturn on equity averaged 17%, reaching 15% in 7 of the years measured; the weakest year was 8.9%.
Why this testAfter-tax return on invested capital averaged 15% over 10 years and was 17% in the latest year.
Why this testTotal debt of $44.8B would take 2.9 yrs of normalised owner earnings to repay; operating income covers interest 13×. Both tests pass: payback within 4 years and interest cover of 8x or more.
Why this testNormalised owner earnings are $15.5B, and free cash flow has averaged 130% of reported profit.
Why this testCapital spending has averaged 1.3× depreciation; estimated maintenance capex was $20.1B last year.
Why this testEach dollar retained over the period has been matched by 11× of market value created ($70.1B retained in total).
Why this testThe diluted share count has changed by -1.7% a year. Shrinking means buybacks are returning value; growing means owners are being diluted.
Why this testRevenue growth (CAGR)
4.4%
Operating margin (avg)
4.2%
Return on equity (avg)
17%
ROIC (avg)
15%
Cash conversion
130%
Debt payback
2.9 yrs
Share count change (CAGR)
-1.7%
Owner earnings yield
1.6%
| $67 |
| 7.1% | $30 | $35 | $40 | $45 | $51 |
|---|
| 8.1% | $24 | $28 | $32 | $36 | $41 |
|---|
| 9.1% | $20 | $23 | $26 | $30 | $34 |
|---|
| 10.1% | $17 | $20 | $22 | $25 | $29 |
|---|
Green: at least 25% above the price. Amber: above it. Red: below it. n/a means the discount rate is at or below growth, where the model has no finite answer. The corners combine the most extreme assumptions, so treat them as bounds.
Discount rate: 10-year Treasury (5.1%) plus a 3% hurdle. End-of-day prices from free public sources, may be delayed or missing.
Digital and AI shopping could pull traffic from stores
MaterialpossibleThe filing links more online sales and AI-led product discovery to fewer visits to stores and clubs, which lowers cross-store sales. The filing also says prices are sometimes absorbed rather than passed on, so pricing power is not shown in the excerpts.
Tariffs and trade restrictions
MaterialpossibleThe filing lists tariffs and trade restrictions among its sources of uncertainty, even though most U.S. sales are not imported. A tariff shock could raise costs across the supply chain before prices can respond.
Leadership change at the top
MinorpossibleThe filing names a new chief executive from February 2026, along with several other senior changes. A new team has no long record under the current strategy, so the record you can check is shorter.
What would change the view
“The decrease in ROI was primarily due to an increase in average invested capital due to higher purchases of property and equipment.”
Management's discussion · filing
“The increase was primarily driven by opportunistic prices during the first quarter of fiscal 2026 as part of the Company's long-term strategy.”
Management's discussion · filing
“absorbing cost increases instead of passing those cost increases on to our customers and members”
Management's discussion · filing
“could result in a reduction in the amount of traffic in our stores and clubs, which would, in turn, reduce the opportunities for cross-store or cross-club sales”
Risk factors · filing
“While we operate in a highly dynamic tariff environment, less than one third of what we sell in the U.S. is imported”
Management's discussion · filing
“John Furner President and Chief Executive Officer, effective February 2026.”
Business · filing
“As we execute our financial framework, we believe our return on capital will improve over time.”
Management's discussion · filing