Costco Wholesale Corporation logo COST - Costco Wholesale Corporation

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 39
HOLD 19
SELL 1
STRONG
SELL
0
| PRICE TARGET: $1,097.70 DETAILS
HIGH: $1,275.00
LOW: $955.00
MEDIAN: $1,089.50
CONSENSUS: $1,097.70
UPSIDE: 11.84%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Moderate
Trading 27.4% above fair value
Current Price $981.48
Bear Case $634.42 35.4% downside ($634.42 - $981.48) / $981.48 = -35.4% $20.76 × 31x P/E
Fair Value $770.36 21.5% downside ($770.36 - $981.48) / $981.48 = -21.5% $20.76 × 37x P/E
Bull Case $906.31 7.7% downside ($906.31 - $981.48) / $981.48 = -7.7% $20.76 × 44x P/E

Adjust Assumptions

37.1x
20.76$

Key Value Driver

Normalized P/E multiple (37x base case)

Implied Market Multiple 47.3x

Plain-Language Summary

Applying a 37x P/E to adjusted EPS of $20.76, the base-case value is $770.36 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (59 analysts) $1097.70
Analyst Range $955.00 – $1275.00
Divergence from AlphaVal 30%

Warnings

ℹ Wall Street's average price target is $1097.70 (from 59 analysts). Our estimate is 30% below the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples