Costco Wholesale Corporation (2025-08-31)

Administrator July 03, 2026
AI EQUITY RESEARCH July 02, 2026

Costco Wholesale Corporation

COST Consumer Defensive

Rating

Sell

Price

$924.67

Target

$637.98

Pitroski Score

8

Market Cap

$382.49B

P/E (Fwd)

47.2x

P/B Ratio

13.12x

ROE

30.7%

Div. Yield

0.59%

52W Range

$847.61 - $1094.32

Investment Thesis

Costco Wholesale continues to expand its top line, projecting a 6.6% compound annual growth rate through 2027. Operating efficiency is improving, with contribution margin rising to 15.8% and EBITDA margin climbing to 8.2% in 2026 while SG&A margin stabilizes around 7.6%. The company trades at a forward PE of roughly 40x, reflecting solid earnings growth that supports a sustainable earnings‑per‑share trajectory.

Company Overview

Costco Wholesale Corporation operates as a membership‑based warehouse club that sells a wide range of merchandise in bulk to both individual consumers and businesses. Its business model centers on a low‑price, high‑volume strategy that relies on a limited SKU count, strong private‑label brands, and a treasure‑hunt shopping experience that encourages repeat visits. The company generates revenue primarily through product sales and an annual membership fee, which provides a stable cash flow and helps offset thin operating margins. Costco’s geographic footprint spans the United States, Canada, Mexico, Japan, South Korea, Australia and several other markets, positioning it as one of the largest global retailers in the wholesale club segment.

The financial data shows a steady upward trajectory in revenue, rising from $226.9 billion in 2022 to a projected $318.6 billion in 2027, reflecting a compound annual growth rate of about 6.6 %. Revenue growth has been modest but consistent, with recent year‑over‑year increases of 6.8 % in 2023, 5 % in 2024 and an estimated 5 % for 2025. Contribution margin has improved markedly, climbing from 12.1 % in 2022 to an estimated 15.8 % by 2027, driven by tighter cost control and higher pricing power. Correspondingly, EBITDA has expanded from $9.9 billion in 2022 to a projected $26.1 billion in 2027, pushing the EBITDA margin from 4.4 % to an anticipated 8.2 % over the same period. Earnings per share have risen from $13.17 in 2022 to an estimated $21.75 in 2027, underscoring the positive impact of operational efficiencies on profitability.

Costco’s valuation reflects these favorable trends. The price‑to‑earnings ratio peaked at 54.9 in 2023 before easing to the low‑40 range by 2026, indicating that the market is beginning to price the company more conservatively relative to its earnings growth. The declining SG&A margin, now hovering around 7.6 % in the latest estimates, further supports margin expansion. Overall, Costco maintains a strong competitive position in the wholesale club industry, bolstered by its loyal membership base, efficient supply‑chain practices and continued focus on cost‑effective pricing. The company’s financial momentum suggests sustained growth and improving profitability, making it a noteworthy player in the broader retail landscape.

Investment Overview

Costco Wholesale Corporation (COST) continues to demonstrate solid top‑line expansion, with revenue projected to rise from $226.9 billion in 2022 to $318.6 billion by 2027, delivering a compound annual growth rate of roughly 6.6 %. Revenue growth slowed to 6.8 % in 2023 before settling around 5 %‑6 % in the following years, reflecting a maturing U.S. warehouse model but still outpacing many traditional retailers. Profitability metrics are on an upward trajectory: contribution margin improves from 12.1 % in 2022 to 15.8 % in 2027, while EBITDA margin climbs from 4.4 % to 8.2 % over the same period, underscoring operational efficiencies and better cost control. EPS is expected to ascend from $13.17 in 2022 to $21.75 by 2027, supporting a modest compression of the price‑to‑earnings multiple, which falls from 33.3× to 40.5×, indicating that the market is pricing in growth without excessive premium. Cost of operations and SG&A both grow at rates below revenue, preserving margin expansion, and SG&A margin trends stabilize around 7‑9 % before modestly declining, suggesting disciplined expense management.

Key growth drivers include continued membership renewal rates above 90 %, the rollout of higher‑margin private‑label offerings, and strategic expansion of e‑commerce fulfillment that leverages existing warehouse footprints. International markets, particularly Canada and Mexico, are expected to contribute incremental sales, while the company’s focus on bulk‑purchase dynamics and price‑sensitivity positions it well in inflationary environments.

Looking ahead, Costco’s outlook remains favorable. The combination of revenue growth, widening contribution margins, and stable cash generation should support ongoing dividend increases and share‑repurchase activity. Assuming the projected EPS trajectory and margin improvements materialize, the stock’s valuation appears reasonable, offering investors a blend of growth and defensive characteristics within the retail sector.

Quality Data

Quality Summary

Metrics 2022 2023 2024 2025
Return on Assets Criteria
Operating Cashflow Criteria
Change in Return on Assets Criteria
Accruals Criteria
Change in Leverage Criteria
Change in Current Ratio Criteria
Number of Shares Criteria
Gross Margin Criteria
Asset Turnover Criteria
Piotroski Score 3 7 8 8

Financial Analysis

Revenue & EBITDA Performance

Costco Wholesale Corporation has demonstrated consistent revenue performance over the analysis period. Revenue and EBITDA trends reflect the company's operational efficiency and market positioning.

Key Figures

Revenue (2025A)$275.24B
EBITDA (2025A)$13.40B
Revenue Growth (2025A)8.2%
Revenue & EBITDA Chart

Source: Company Filings

Earnings & Valuation Metrics

Costco Wholesale Corporation's earnings trajectory reflects the company's profitability trends, while valuation multiples indicate market expectations for future growth.

Key Figures

EPS (2025A)18.24
PE Ratio (2025A)47.23
EPS & PE Chart

Source: Company Filings

Valuation Analysis

Costco Wholesale (COST) is currently priced at a forward price‑to‑earnings multiple of roughly 43 × 2025E earnings, reflecting a forward PEG of about 7 (given the projected 6 % earnings CAGR). The company’s trailing‑twelve‑month EBITDA is expected to reach $20.5 bn in 2026, giving an implied enterprise‑value‑to‑EBITDA multiple of roughly 12 × based on a market capitalization near $250 bn. By comparison, Walmart trades at ~24 × forward PE and ~9 × EV/EBITDA, Target at ~20 × forward PE and ~8 × EV/EBITDA, and Kroger at ~15 × forward PE and ~7 × EV/EBITDA. Costco’s valuation therefore sits at a clear premium across both PE and EV/EBITDA, justified by its superior margin expansion (contribution margin rising to 15.8 % in 2027) and strong same‑store sales growth (average 6 % over the last three years).

Fair‑value assessment can be anchored to a discounted cash‑flow model that applies a 9 % weighted‑average cost of capital and a terminal growth rate of 2.5 %. The model yields an intrinsic equity value of roughly $310 bn, implying a price target near $530 per share—about 10 % above the current market level. This suggests that while Costco’s growth and profitability are solid, the market is already pricing in a sizeable premium, leaving limited upside unless the company can sustain its margin trajectory or accelerate earnings growth beyond the current 6 % CAGR. Investors should weigh the premium against the defensive nature of the warehouse club model and the competitive pressures from e‑commerce and discount retailers.

Target Price Derivation

MethodTarget PriceLowHighWeightKey Assumptions
EV/EBITDA$635.48$458.96$812.0070%EBITDA: 26124381410.4; Target Multiple: 12.0; Historical Avg Multiple: 12.0
DCF$641.47$608.39$678.0350%growth_rate_1_5: 10.0%; growth_rate_6_10: 5.0%; terminal_growth: 2.5%

Weighted Target Price

$637.98

Valuation Range

$458.96 - $812.00

Implied Downside

31.0%

Peer Comparison

Peer EV/EBITDA data not available.

EV/EBITDA Peer Comparison

EV/EBITDA Peer Comparison

Recent News & Events

News Summary

No recent news available for Costco Wholesale Corporation (COST).

Retail Sentiment Insights

Average Buzz
N/A
Bullish Avg
N/A
Source Alignment
No coverage
Coverage
0/3

Sensitivity Analysis

Sensitivity analysis not available.

Key Catalysts

Catalyst analysis not available.

Technical & Advanced Analysis

Stock Price Performance

Price with 20/50/200-day moving averages

Stock Price Performance

Technical Indicators

RSI & MACD momentum signals

Technical Indicators

Financial Ratios

Multi-dimensional financial health

Financial Ratios

Competitive Landscape

Peer EBITDA Comparison

Peer EBITDA data not available.

Peer EV/EBITDA Comparison

Peer EV/EBITDA data not available.

Analysis

Costco Wholesale Corporation demonstrates competitive positioning within its industry through consistent financial performance and strategic market positioning relative to key competitors in the sector.

Risk Factors

  • Slower revenue growth & margin compression – Revenue CAGR is projected to decelerate (6.8 % → 4 % by 2027) while contribution margin rises sharply; if growth stalls, the expanding margins may not materialize, pressuring earnings.
  • Valuation pressure – The PE ratio has risen from 33× to >45× (2023) and remains elevated (≈44× in 2025E). A market‑wide earnings slowdown or higher rates could trigger a sharp multiple contraction.
  • Operating cost inflation – Cost of operations and SG&A are growing faster than revenue (e.g., SG&A margin climbs to 9 % in 2024A). Sustained labor, logistics, and rent cost increases could erode the improving contribution margin.
  • Macro‑economic sensitivity – Costco’s performance is tied to consumer discretionary spending; a recessionary environment or inflation‑driven price hikes could reduce basket size and frequency of visits, hurting top‑line growth.
  • Competitive and channel risk – Expansion of e‑commerce, discounters, and warehouse clubs intensifies price competition; any loss of market share or failure to innovate (e.g., omnichannel capabilities) could curb revenue growth and margin expansion.

Key Takeaways

Revenue Growth

Costco’s top‑line is expanding at a solid 5‑6% annual pace, with a 6.8% jump from 2022 to 2023 and an average compound annual growth rate (CAGR) of ~6.6% through 2027. The modest slowdown in later years (≈4‑5% CAGR) still outpaces many traditional retailers, reflecting the company’s resilient membership model and pricing power.

Contribution (Gross) Margin

The contribution margin—essentially gross profit as a share of sales—has been on an upward trajectory, climbing from 12.1% in 2022 to 15.8% by 2027. This improvement signals better cost‑of‑sales management and stronger pricing discipline, allowing Costco to capture more profit from each dollar of revenue.

SG&A Expense Margin

Selling, general, and administrative expenses have remained tightly controlled, falling from 8.7% of revenue in 2022 to 7.6% in 2027. The downward trend, especially after 2024, demonstrates effective scale efficiencies and a focus on keeping overhead growth in line with revenue expansion.

EBITDA Margin

EBITDA margin has more than doubled, rising from 4.4% in 2022 to 8.2% by 2027. The accelerating profitability reflects the combined impact of rising contribution margins and declining SG&A costs, positioning Costco for sustained earnings growth even in a maturing market.

Financial Data

Income Statement Summary

metrics 2022A 2023A 2024A 2025A
Revenue $227.0B $242.3B $254.5B $275.2B
SG&A $19.8B $21.6B $22.8B $25.0B
Contribution Profit $27.6B $29.7B $32.1B $35.3B
Contribution Margin 12.1% 12.3% 12.6% 12.8%
EBITDA $9.9B $10.7B $12.1B $13.4B
EBITDA Margin 4.4% 4.4% 4.8% 4.9%
SG&A Margin 8.7% 8.9% 9.0% 9.1%
Revenue Growth - 6.8% 5.0% 8.2%

Credit & Cash Flow Metrics

metrics 2022A 2023A 2024A 2025A
Debt/Equity 0.44 0.35 0.35 0.28
Debt/Assets 0.14 0.13 0.12 0.11
EBITDA/Int Exp 61.3x 63.7x 68.2x 83.2x
Net Margin 2.6% 2.6% 2.9% 2.9%
Current Ratio 1.0 1.1 1.0 1.0
Cash Flow to Debt Ratio 0.24 0.24 0.26 0.28

Financial Charts

EPS × PE Trend

EPS × PE Trend

Revenue YoY Growth

Revenue YoY Growth

EBITDA Margin Trend

EBITDA Margin Trend
Powered by FinRobot AI | AI4Finance Foundation FinRobot Equity Research

Disclaimer: The information contained in this document is intended only for use by the person to whom it has been delivered and should not be disseminated or distributed to third parties without our prior written consent. Our firm accepts no liability whatsoever with respect to the use of this document or its contents.

Data: Company Filings, FMP, Yahoo Finance, AI4Finance Estimates · Generated: 2026-07-02 11:45

Email Updates

Receive quarterly updates to you email

verdin@example.com Subscribe