Walgreens Boots Alliance Inc (WBA) Fundamental Valuation Report

Updated on

This Report was generated using the tools available on StockCalc.com. Patchell Brook Equity Analytics Inc. emphasizes that the user assumes all risks associated with the use of this report or the Stockcalc website including, but not limited to, all terms and conditions mentioned in the legal disclaimer. To access all of the tools on Stockcalc, including more detailed valuation reports and the models used to generate these valuations, please subscribe for a free 30 day trial of Stockcalc here.

Get The Timeless Reading eBook in PDF

Get the entire 10-part series on Timeless Reading in PDF. Save it to your desktop, read it on your tablet, or email to your colleagues.

Check out our H2 hedge fund letters here.

Valuation Summary:

Walgreens Boots Alliance $67.38 (USD) Close Price as of 15/03/2018

Based on the analysis conducted in this report, Walgreens Boots Alliance, (WBA:NAS) is found to be  Undervalued.

Walgreens Boots Alliance Inc (WBA)

Valuation Details

Walgreens Boots Alliance Inc (WBA)

We have up to 6 valuation points for each company. Details are at the bottom of the report.

Discounted Cash Flow and Sensitivity Analysis for WBA:NAS

Using a discounted cash flow model we generated an intrinsic value of $137.16 (USD) for WBA:NAS

Sensitivity Analysis

(showing how changes in the input variables impact the DCF calculation)

Walgreens Boots Alliance Inc WBA 3

Comparables Model

Using similar companies and price based ratios we generated a valuation of $67.23 (USD) for WBA:NAS. We also generated a valuation of $90.05 (USD) using other metrics and comparables. The comparable companies were Alimentation Couche-Tard (ATD.B:TSE), Costco Wholesale (COST:NAS), Loblaw Cos (L:TSE), Sysco (SYY:NYS) and Target (TGT:NYS)

Walgreens Boots Alliance Inc (WBA)


Using a multiples approach we generated a valuation of  $87.66 (USD) for WBA:NAS

Walgreens Boots Alliance Inc (WBA)

Adjusted Book Value versus Historical Price to Book

The average the Price to Book ratio for  WBA:NAS for the last 10 years was  2.92

We ran the Adjusted Book Value for  WBA:NAS and generated a book value of  $25.33 (USD) By multiplying these we get an adjusted valuation of  $73.91 (USD)

Analyst Data

Walgreens Boots Alliance Inc (WBA)

Company Overview (WBA:NAS USD)

Walgreens Boots Alliance Inc (WBA)

Detailed Company Description

Walgreens Boots Alliance Inc is a pharmacy led health and wellbeing company. It operates retail pharmacy store chain in the United States. The firm sells and markets its products under brands such as Walgreens, Duane Reade, Boots and Alliance Healthcare.

Explanation of Valuation Models

We have up to 6 valuation points for each company in the database.

The Discounted Cash Flow (DCF) valuation is a cash flow model where cash flow projections are discounted back to the present to calculate value per share. DCF is a common valuation technique especially for companies undergoing irregular cash flows such as resource companies (mining, forestry, oil and gas) going though price cycles or smaller companies about to generate cash flow (junior exploration companies, junior pharma, technology firms…).

The Price Comparables valuation is the result of valuing the company we are looking at on the basis of ratios from selected comparable companies: Price to Earnings, Price to Book, Price to Sales, Price to Cash Flow, Enterprise Value (EV) to EBITDA. Each of these ratios for the selected comparable companies are averaged and multiplied by the values for the company we are interested in to calculate a value per share for our selected company.

We have included the Other Comparables as a way to value companies that cannot be valued using Earnings based ratios. This technique is very useful for companies still experiencing negative cash flows such as mining exploration firms. We use Cash/Share, Book Value/Share, MarketCap, 1 Year Return, NetPPE as the ratios here. Each of these ratios for the selected comparable companies are averaged and multiplied by the values for the company we are interested in to calculate a value per share for our selected company.

Multiples are similar to Price comparables where we look at current or historic ratios for the company in question to assess what it should be worth today based on those historic ratios. We use the same 5 ratios as in the price comparables and value the company with its historic averages.

With Adjusted Book Value (ABV) we calculate the book value per share for the company based on its balance sheet and multiply that book value per share by its historical price to book ratio to calculate a value per share.

If we have Analyst coverage for the company we use the consensus target price here.


Leave a Comment