image
Healthcare - Medical - Pharmaceuticals - NASDAQ - US
$ 11.5001
-0.174 %
$ 9.95 B
Market Cap
-1.58
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one WBA stock under the worst case scenario is HIDDEN Compared to the current market price of 11.5 USD, Walgreens Boots Alliance, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one WBA stock under the base case scenario is HIDDEN Compared to the current market price of 11.5 USD, Walgreens Boots Alliance, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 21, 2025.

The intrinsic value of one WBA stock under the best case scenario is HIDDEN Compared to the current market price of 11.5 USD, Walgreens Boots Alliance, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart WBA

image
$12.0$12.0$11.5$11.5$11.0$11.0$10.5$10.5$10.0$10.0$9.5$9.5$9.0$9.0Feb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '2515 Jul15 Jul
FINANCIALS
148 B REVENUE
6.17%
-14.1 B OPERATING INCOME
-104.53%
-15.4 B NET INCOME
-337.87%
1.02 B OPERATING CASH FLOW
-54.92%
1.88 B INVESTING CASH FLOW
160.70%
-538 M FINANCING CASH FLOW
39.35%
39 B REVENUE
1.03%
53 M OPERATING INCOME
102.71%
-196 M NET INCOME
95.14%
584 M OPERATING CASH FLOW
393.47%
-82 M INVESTING CASH FLOW
-19.62%
-812 M FINANCING CASH FLOW
-181.94%
Balance Sheet Walgreens Boots Alliance, Inc.
image
Current Assets 18.3 B
Cash & Short-Term Investments 3.11 B
Receivables 5.85 B
Other Current Assets 9.38 B
Non-Current Assets 62.7 B
Long-Term Investments 2.27 B
PP&E 30.1 B
Other Non-Current Assets 30.3 B
3.84 %7.22 %11.57 %2.81 %37.15 %37.42 %Total Assets$81.0b
Current Liabilities 27 B
Accounts Payable 14.1 B
Short-Term Debt 2.46 B
Other Current Liabilities 10.4 B
Non-Current Liabilities 41.9 B
Long-Term Debt 29.9 B
Other Non-Current Liabilities 12 B
20.45 %3.57 %15.13 %43.40 %17.46 %Total Liabilities$68.9b
EFFICIENCY
Earnings Waterfall Walgreens Boots Alliance, Inc.
image
Revenue 148 B
Cost Of Revenue 121 B
Gross Profit 26.5 B
Operating Expenses 40.6 B
Operating Income -14.1 B
Other Expenses 1.37 B
Net Income -15.4 B
160b160b140b140b120b120b100b100b80b80b60b60b40b40b20b20b00(20b)(20b)148b(121b)27b(41b)(14b)(1b)(15b)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
17.96% GROSS MARGIN
17.96%
-9.53% OPERATING MARGIN
-9.53%
-5.85% NET MARGIN
-5.85%
-82.68% ROE
-82.68%
-10.66% ROA
-10.66%
-27.08% ROIC
-27.08%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Walgreens Boots Alliance, Inc.
image
7b7b6b6b5b5b4b4b3b3b2b2b1b1b00(1b)(1b)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -15.4 B
Depreciation & Amortization 2.46 B
Capital Expenditures -1.38 B
Stock-Based Compensation 182 M
Change in Working Capital -486 M
Others 12 B
Free Cash Flow -363 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Walgreens Boots Alliance, Inc.
image
Wall Street analysts predict an average 1-year price target for WBA of $10.7 , with forecasts ranging from a low of $7.5 to a high of $16 .
WBA Lowest Price Target Wall Street Target
7.5 USD -34.78%
WBA Average Price Target Wall Street Target
10.7 USD -7.39%
WBA Highest Price Target Wall Street Target
16 USD 39.13%
Price
Max Price Target
Min Price Target
Average Price Target
1616151514141313121211111010998877Sep '24Sep '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
0.25 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
2.00002.00001.80001.80001.60001.60001.40001.40001.20001.20001.00001.00000.80000.80000.60000.60000.40000.40000.20000.20000.00000.00000.33750.360.3750.40.440.45750.46750.47750.480.250.33750.360.3750.40.440.45750.46750.47750.480.250.360.3750.40.440.45750.46750.47750.480.480.250.361.400.3751.470.41.550.441.680.45751.800.46751.850.47751.890.481.920.481.920.251.0020152015201620162017201720182018201920192020202020212021202220222023202320242024
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership Walgreens Boots Alliance, Inc.
image
Sold
0-3 MONTHS
9.16 M USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
9.16 M USD 1
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Popular Grocery Chain Plans To Add Clinton Store CLINTON, CT — An ALDI grocery store is planned for a site in Clinton. The store is being advertised in a real estate flyer for a site at 224 to 230 E. Main St. Tyler Lyman, of True Commercial Real Estate, LLC, said that there is no opening date yet for the store. The store is expected to be 20,664 square ft. Parking at the site will be between 105 and 110 spaces. No plans have been filed with the town. Plans are still subject to local approvals, according to The Connecticut Scoop. The real estate flyer notes that the center is "in the heart of Clinton's 'daily needs' retail district and conveniently located on Route 1 and only minutes from I-95." There are available spaces at the site for lease that are 2,500 square feet and 7,150 square feet, respectively. Other area retailers include Stop & Shop, Auto Zone, Walgreens, Dunkin', Shop Rite, and Advance Auto Parts. ALDI did not respond to a request for comment. The popular discount grocer currently has over 30 locations across the state. The company has set its eyes on a few possible locations for future stores in Connecticut. In Stratford, reports indicate a new ALDI grocery store is being proposed to be built at the Stratford Square shopping plaza on Barnum Avenue. A public hearing regarding the possible addition of an ALDI discount grocery store on Route 5 in East Windsor was held in April. A new mixed-use plaza with an ALDI and a Starbucks was also proposed in Stonington. Related: Beloved Grocery Store With Over 30 CT Stores Drops Prices On Hundreds Of Items New Aldi Store Proposed In Stratford: Report Grocery Store, Coffee Shop, Massive Residential Development Pitched For Stonington https://www.patch.com - 1 week ago
Two Quality Stocks Whose Price Declines May Be Long-Term Buying Opportunities Recent stock price pullbacks in two companies present potential buying opportunities for long-term investors, despite no obvious negative news. I emphasize the importance of distinguishing between temporary dips and fundamental business issues, referencing Warren Buffett's advice. T-Mobile's pullback offers a buying opportunity due to strong earnings growth, robust free cash flow, aggressive buybacks, and double-digit dividend increases. seekingalpha.com - 1 week ago
Premier Medical Collaborates with Walgreens to Expand Access to Care Across Central Florida ORLANDO, Fla.--(BUSINESS WIRE)--Premier Medical, a leading primary and multispecialty care provider in Central Florida, today announces a new collaboration with Walgreens to increase access to high-quality healthcare in local communities. Beginning this summer, Premier Medical, which is a part of the value-driven healthcare company, NeueHealth, will begin operating clinics inside select Walgreens locations, starting with two sites opening in Davenport, Fla., and Orlando, Fla., in July 2025. The. businesswire.com - 1 week ago
Walgreens Takes Major Step Toward Becoming Private Company Again Walgreens Boots Alliance Inc. has taken a major step forward in its bid to go private after it announced that at the Company's Special Meeting of Shareholders, WBA shareholders had approved the previously announced acquisition of the company by entities affiliated with Sycamore Partners Management. forbes.com - 1 week ago
Walgreens Shareholders Approve $10 Billion Private Equity Buyout Walgreens Boots Alliance shareholders Friday approved private equity firm Sycamore Partners' $10 billion buyout offer for the iconic drugstore chain. forbes.com - 2 weeks ago
Walgreens Boots Alliance Shareholders Overwhelmingly Approve Transaction with Sycamore Partners DEERFIELD, Ill.--(BUSINESS WIRE)--Walgreens Boots Alliance, Inc. (Nasdaq: WBA) (the “Company” or “WBA”) today announced that at the Company's Special Meeting of Shareholders (the “Special Meeting”), WBA shareholders approved the previously announced acquisition of the Company by entities affiliated with Sycamore Partners Management, L.P. (“Sycamore”). According to the preliminary results, approximately 96% of votes cast at the Special Meeting by all shareholders were voted in favor of the merge. businesswire.com - 2 weeks ago
3 Disappointing Blue Chip Stocks That Have Crashed as Much as 87% in 10 Years Normally, a buy-and-hold strategy pays off, and investors expect to see strong gains from their investments. The S&P 500 (^GSPC -0.79%) has risen by 200% over the past decade, and mirroring the index would have enabled you to triple your money. fool.com - 2 weeks ago
Cash Flow Matters: Two Cheap Stocks With Relatively Secure Dividends And Upside Potential Despite new S&P highs, I expect continued market volatility and see a 50/50 chance of recession in the next 6–12 months. The Fed's reluctance to cut rates, ongoing trade tensions, and potential stagflation keep me cautious, even as market sentiment turns greedy. Realty Income remains attractive for dividend investors due to its diversified portfolio, strong balance sheet, and proactive management despite tenant challenges. seekingalpha.com - 2 weeks ago
3 Things You Need to Know If You Buy Walgreens Today Walgreens Boots Alliance (WBA -0.13%) is one of the largest pharmacy retailers in the United States. Over the past several years, the company has made a number of poor investment decisions. fool.com - 3 weeks ago
Walgreens Outlook Improves As Buyout Faces Shareholder Vote Next Month News that Walgreens Boots Alliance quarterly loss was better than expected and pharmacy sales are rising bodes well for a financial turnaround under new private equity ownership. forbes.com - 4 weeks ago
Walgreens Sales Rise but CEO Says Turnaround Will ‘Take Time' Walgreens is reportedly seeing an uptick in sales as it prepares to go private. [contact-form-7] The company released quarterly earnings Thursday (June 26) showing sales of $39 billion, a 7.2% increase from the same quarter last year, driven by growth in its American retail pharmacy and international segments. pymnts.com - 4 weeks ago
Crude Oil Gains Over 1%; Walgreens Posts Upbeat Earnings U.S. stocks traded higher midway through trading, with the Nasdaq Composite gaining over 100 points on Thursday. benzinga.com - 4 weeks ago
8. Profile Summary

Walgreens Boots Alliance, Inc. WBA

image
COUNTRY US
INDUSTRY Medical - Pharmaceuticals
MARKET CAP $ 9.95 B
Dividend Yield 0.00%
Description Walgreens Boots Alliance, Inc. operates as a pharmacy-led health and beauty retail company. It operates through two segments, the United States and International. The United States segment sells prescription drugs and an assortment of retail products, including health, wellness, beauty, personal care, consumable, and general merchandise products through its retail drugstores. It also provides central specialty pharmacy services and mail services. As of August 31, 2021, this segment operated 8,965 retail stores under the Walgreens and Duane Reade brands in the United States; and five specialty pharmacies. The International segment sells prescription drugs; and health and wellness, beauty, personal care, and other consumer products through its pharmacy-led health and beauty retail stores and optical practices, as well as through boots.com and an integrated mobile application. It also engages in pharmaceutical wholesaling and distribution business in Germany. As of August 31, 2021, this segment operated 4,031 retail stores under the Boots, Benavides, and Ahumada in the United Kingdom, Thailand, Norway, the Republic of Ireland, the Netherlands, Mexico, and Chile; and 548 optical practices, including 160 on a franchise basis. Walgreens Boots Alliance, Inc. was founded in 1901 and is based in Deerfield, Illinois.
Contact 108 Wilmot Road, Deerfield, IL, 60015 https://www.walgreensbootsalliance.com
IPO Date March 17, 1980
Employees 193000
Officers Mr. Stefano Pessina Executive Chairman of the Board Mr. Matthew D'Ambrosio Senior Vice President and Global Chief Compliance & Ethics Officer Mr. Manmohan Mahajan Executive Vice President & Global Chief Financial Officer Mr. Todd D. Heckman Senior Vice President, Global Controller & Chief Accounting Officer Ms. Elizabeth L. Burger Executive Vice President & Chief Human Resources Officer Ms. Lanesha T. Minnix J.D. Executive Vice President & Global Chief Legal Officer Ms. Ornella Barra Chief Operating Officer of International Mr. Timothy C. Wentworth Chief Executive Officer & Director Dr. Neal Joseph Sample Ph.D. Executive Vice President & Chief Information Officer Ms. Mary Langowski Executive Vice President & President of Walgreens Health