image
Healthcare - Medical - Pharmaceuticals - NASDAQ - US
$ 11.47
-0.174 %
$ 9.93 B
Market Cap
-1.57
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 6, 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, 6, 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, 6, 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
$13.0$13.0$12.5$12.5$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$9.015 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
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 $10.3 , with forecasts ranging from a low of $7 to a high of $16 .
WBA Lowest Price Target Wall Street Target
7 USD -38.97%
WBA Average Price Target Wall Street Target
10.3 USD -10.04%
WBA Highest Price Target Wall Street Target
16 USD 39.49%
Price
Max Price Target
Min Price Target
Average Price Target
1616151514141313121211111010998877Aug '24Aug '24Oct '24Oct '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
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 - 1 week 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 - 1 week 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 - 1 week 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 - 1 week ago
Walgreens beats third quarter earnings estimates on pharmacy sales growth Walgreens Boots Alliance Inc (NASDAQ:WBA, ETR:W8A) posted better-than-expected earnings for the fiscal second quarter, driven by stronger pharmacy sales, international growth and cost controls. Sales increased 7.2% from the year-ago quarter to $38.99 billion, ahead of estimates of $36.59 billion. proactiveinvestors.com - 1 week ago
Cramer's Stop Trading: Walgreens Boots CNBC's Jim Cramer breaks down why he's keeping an eye on shares of Walgreens. youtube.com - 1 week ago
Compared to Estimates, Walgreens (WBA) Q3 Earnings: A Look at Key Metrics While the top- and bottom-line numbers for Walgreens (WBA) give a sense of how the business performed in the quarter ended May 2025, it could be worth looking at how some of its key metrics compare to Wall Street estimates and year-ago values. zacks.com - 1 week ago
Walgreens Q3 Earnings Top Estimates, Stock Up, Gross Margin Declines WBA tops Q3 earnings and sales estimates and lifts shares, but the gross margin contracts, and guidance is withdrawn. zacks.com - 1 week ago
Walgreens Boots Alliance (WBA) Q3 Earnings and Revenues Beat Estimates Walgreens Boots Alliance (WBA) came out with quarterly earnings of $0.38 per share, beating the Zacks Consensus Estimate of $0.34 per share. This compares to earnings of $0.63 per share a year ago. zacks.com - 1 week ago
Walgreens Reports Narrower Than Expected Loss Ahead Of Takeover Walgreens Boots Alliance Thursday reported a narrower-than-expected $178 million loss in its third quarter as the struggling pharmacy chain nears the end of its long run as a publicly traded company. forbes.com - 1 week ago
Walgreens Stock Rises on Earnings. Pharmacy Chain Going Private This Year. Walgreens previously said it was withdrawing its fiscal-year outlook after reaching a take-private deal with Sycamore Partners. barrons.com - 1 week ago
Walgreens Boots Alliance stock rises on better-than-expected sales and adjusted profit Shares of Walgreens Boots Alliance Inc. WBA rose 0.8% in premarket trades after the drugstore chain beat Wall Street's sales and adjusted profit expectations in its fiscal third-quarter results. marketwatch.com - 1 week ago
8. Profile Summary

Walgreens Boots Alliance, Inc. WBA

image
COUNTRY US
INDUSTRY Medical - Pharmaceuticals
MARKET CAP $ 9.93 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