Business Notes

Costco Wholesale Corporation Financial Research Report

25 min read

In brief

DeepValues Research, “Costco Wholesale Corporation Financial Research Report” (Feb 19, 2026): Costco Wholesale Corporation (NASDAQ: COST) concluded its 2025 fiscal year with a robust fourth quarter, demonstrating the continued resilience of its business model amidst a complex macroeconomic environment.

Source: https://research.deepvalues.ai/business/costco-financial-research-and-analysis/ · Markdown

Contents
  1. Latest Quarter Earnings Summary
  2. Business Model
  3. The Membership Flywheel
  4. Main Sources of Income
  5. Customers and Subscriptions
  6. The Economic Moat
  7. Headwinds and Risks
  8. Short-Term Headwinds
  9. Long-Term Risks
  10. Cost Structure
  11. Management and Governance
  12. Management Team and Philosophy
  13. Board of Directors
  14. Value Alignment
  15. Shareholders and Capital Returns
  16. Top Shareholders
  17. The History of Value Investors
  18. Share Buyback Plan
  19. 10 Years Key Metrics
  20. Buffett-Style Checklist
  21. Discounted Cash Flow (DCF) Analysis
  22. Methodology and Assumptions
  23. Conservative Case
  24. Nominal Case
  25. Optimistic Case
  26. DCF Valuation Summary

Disclaimer: This content reflects the views of the author(s) as of the date indicated and is for educational and informational purposes only. It is not an investment advice. Do your own due diligence with a licensed financial advisor before making any investment decisions. All financial data and analysis is based on publicly available sources and may be subject to revisions or differing interpretations. The author has no duty or obligation to update the information contained herein. Further, the author makes no representation, and it should not be assumed, that past investment performance is an indication of future results. Moreover, wherever there is the potential for profit there is also the possibility of loss. This content is being made available for educational and informational purposes only and should not be used for any other purpose. The information contained herein does not constitute and should not be construed as an offering of advisory services or an offer to sell or solicitation to buy any securities or related financial instruments in any jurisdiction.

Latest Quarter Earnings Summary#

Costco Wholesale Corporation (NASDAQ: COST) concluded its 2025 fiscal year with a robust fourth quarter, demonstrating the continued resilience of its business model amidst a complex macroeconomic environment. The company reported total revenue of $86.16 billion for the quarter ending August 31, 2025, an increase of 8.1% year-over-year, narrowly surpassing analyst expectations. This top-line growth translated into a strong bottom-line performance, with net income rising 11% to $2.61 billion. Diluted earnings per share (EPS) for the quarter came in at $5.87, a significant 11% increase from the prior-year period and ahead of the Wall Street consensus forecast of approximately $5.81.

The performance was underpinned by steady, albeit moderating, growth in comparable store sales. For the fourth quarter, total company comparable sales increased by 5.7% on a reported basis and 6.4% when adjusted for the impacts of gasoline prices and foreign exchange fluctuations. While these figures reflect healthy customer engagement, a closer examination reveals a deceleration in U.S. comparable sales growth, which softened from 8.3% in the second quarter to 6.6% in the third, and finally to 5.1% in the fourth quarter. This trend suggests that while Costco continues to outperform many retail peers, it is not entirely insulated from the broader economic pressures affecting U.S. consumer spending.

Counterbalancing this moderation are two of the company's most critical growth engines: e-commerce and membership fees. Digital sales surged by an impressive 13.6% in the quarter, indicating that Costco's ongoing investments in its online platform and partnership expansions, such as with Uber Eats, are successfully capturing a larger share of the digital consumer wallet. More significantly, membership fee income—the high-margin lifeblood of the company's profit model—grew by a remarkable 14% year-over-year to $1.72 billion. This acceleration in a highly predictable, recurring revenue stream provides a powerful buffer against potential volatility in merchandise sales and underscores the exceptional strength and loyalty of Costco's member base. Management also noted positive underlying metrics, with global foot traffic increasing by 3.7% and the average transaction size growing by 2.6%, further validating the brand's enduring value proposition.

Business Model#

The Membership Flywheel#

Costco's business model is a masterclass in strategic alignment, operating as a self-reinforcing flywheel centered on its membership program. The core concept is a membership-only warehouse club that leverages a cost leadership strategy to provide a limited selection of high-quality, nationally branded and private-label products in bulk at the lowest possible prices. Unlike traditional retailers that derive the majority of their profits from margins on goods sold, Costco's primary profit engine is its annual membership fee. This fee income, which includes tiers such as the Gold Star ($65 annually) and the Executive ($130 annually), is a highly stable and predictable revenue stream that covers a substantial portion of the company's selling, general, and administrative (SG&A) expenses.

This structural advantage allows Costco to operate with exceptionally thin margins on its merchandise. The company adheres to a strict, self-imposed cap on product markups, typically around 14% for branded items and 15% for its private-label Kirkland Signature products. This contrasts sharply with conventional retailers, where markups can range from 25% to over 50%. This pricing discipline is the foundation of the company's value proposition and the primary driver of member acquisition and retention.

The model is further amplified by an extremely curated product selection. A typical Costco warehouse carries only around 3,700 to 4,000 active stock-keeping units (SKUs), a fraction of the 30,000 to 140,000 SKUs found at competing supermarkets or mass-market retailers. This limited selection provides several strategic advantages: it concentrates the company's immense buying power on fewer items, allowing it to negotiate superior terms with suppliers; it simplifies inventory management and logistics, reducing overhead; and it contributes to a rapid inventory turnover, which improves working capital efficiency.

Ultimately, Costco's business model transcends simple retail. It functions as a "trust-as-a-service" subscription. Members pay an annual fee not just for access to a warehouse, but for the assurance that Costco's buyers are acting as their purchasing agents, relentlessly negotiating for the best quality at the lowest price and passing those savings on. This transforms the customer relationship from transactional to one of long-term trust, which is the fundamental basis for the company's industry-leading membership renewal rates.

Main Sources of Income#

An analysis of Costco's income sources reveals a critical distinction between its revenue drivers and its profit drivers. While merchandise sales constitute the overwhelming majority of total revenue, membership fees are the primary source of profitability.

For the fiscal year 2025, Costco reported total revenues of $275.24 billion. This was composed of $269.91 billion in net sales from merchandise and $5.32 billion in membership fees. As illustrated in the chart below, this means that membership fees account for just under 2% of the company's total revenue.

<img src="1.%20Costco%20Revenue%20Breakdown%20(FY2025).png" alt="Pie chart showing Costco's revenue breakdown for fiscal year 2025, with Net Sales at 98.1% and Membership Fees at 1.9%.">

However, the picture of profitability is nearly the inverse. Because merchandise is sold at barely above cost, the vast majority of the company's operating profit is derived from the high-margin membership fees. It is estimated that these fees contribute between 65% and 75% of Costco's total operating income.

<img src="2.%20Costco%20Operating%20Profit%20Engine%20(Est.).png" alt="Pie chart showing Costco's estimated operating profit sources, with Membership Fees at approximately 70% and Merchandise Profit at approximately 30%.">

This dual structure is the strategic core of the business. Costco utilizes a massive, low-margin retail operation primarily as a vehicle to acquire and retain members for its highly profitable, high-margin subscription business. The warehouses and the value they offer are the tangible benefit that justifies the annual fee, creating a system where the scale of the retail operation fuels the profitability of the membership program.

Customers and Subscriptions#

The scale and loyalty of Costco's customer base are formidable and represent the company's most valuable asset. As of 2024, the company boasted a global membership of 136.8 million cardholders, which corresponds to approximately 79.6 million paid household memberships. This base has grown consistently year after year, demonstrating the model's enduring and expanding appeal.

Costco offers several membership tiers, with the primary consumer options being the Gold Star membership and the premium Executive membership. While Executive members represent a smaller portion of the total member count, their financial impact is disproportionately large, accounting for over 73% of total company sales. This indicates that the members who are most invested in the Costco ecosystem are also the most active and valuable shoppers.

The single most important metric attesting to the health of Costco's business model is its membership renewal rate. For the most recent period, the renewal rate stood at an exceptionally high 92.7% in the United States and Canada, and 90.4% on a worldwide basis. This level of retention is extraordinary in the retail sector and is more akin to that of a mission-critical software-as-a-service (SaaS) company or a regulated utility. This high-ninety-percent predictability in its primary profit stream provides Costco with a level of financial stability and visibility that is virtually unmatched among its retail peers, de-risking the business and serving as a key justification for its premium market valuation.

The Economic Moat#

Costco's durable competitive advantage, or economic moat, is not derived from a single factor but from a deeply integrated system of mutually reinforcing strengths that are exceptionally difficult for competitors to replicate.

The primary source of its moat is a powerful and sustainable cost advantage. This advantage is built on several pillars:

  1. Massive Scale: With over $275 billion in annual revenue and a global network of warehouses, Costco possesses immense purchasing power, allowing it to negotiate the most favorable terms from suppliers.

  2. Operational Efficiency: The no-frills warehouse design, limited SKUs, cross-docking distribution system, and high inventory turnover all contribute to a radically low-cost operating structure.

  3. Membership Fee Subsidy: As previously discussed, membership fee income subsidizes operations, allowing the company to price merchandise at levels that are often unprofitable for competitors.

This cost advantage directly funds the company's value proposition, which in turn builds its second major moat source: intangible assets, specifically brand trust. For decades, Costco has consistently delivered on its promise of quality and value. This has cultivated a powerful brand reputation where members implicitly trust that Costco is acting in their best interest. This trust is an asset that cannot be purchased or quickly replicated; it must be earned over time through disciplined execution, making it a formidable barrier to entry.

These factors combine to create a virtuous cycle. Low costs allow for low prices, which builds brand trust. This trust drives membership growth and high renewal rates. The growing membership base increases the company's scale and purchasing power, which further lowers costs. This self-reinforcing flywheel continuously widens Costco's moat, making it progressively more difficult for any competitor to challenge its position. While a competitor like Amazon might match the price of a single item, or a grocer might offer superior fresh products, no single competitor can easily replicate the entire integrated system of low costs, curated selection, and deep-seated member trust that defines Costco's competitive advantage.

Headwinds and Risks#

Despite its formidable strengths, Costco faces a range of short-term and long-term risks that could impact its performance and valuation. A comprehensive analysis requires a clear-eyed assessment of these potential vulnerabilities.

Short-Term Headwinds#

In the near term, Costco's performance is susceptible to macroeconomic pressures. A sustained economic downturn could lead to a contraction in consumer spending, particularly on the higher-margin discretionary goods sold in its warehouses. While the company's focus on value may attract more budget-conscious shoppers during a recession, a broad-based decline in consumer confidence remains a significant risk.

Inflationary pressures represent another key headwind. Rising costs for merchandise, shipping, and labor can compress Costco's already thin product margins. While the company has demonstrated an ability to manage these pressures through its negotiating power and operational efficiencies, sustained high inflation could force it to choose between raising prices—potentially damaging its value perception—or absorbing costs and reducing profitability. Similarly, regulatory trade policies and tariffs on imported goods pose a direct threat to its low-cost model, although the company actively employs mitigation strategies such as stockpiling and shifting production.

Finally, the retail landscape remains intensely competitive. Costco faces constant pressure from other large-scale retailers, including Walmart's Sam's Club, which operates a similar model, and e-commerce giants like Amazon, which compete aggressively on price and convenience.

Long-Term Risks#

Looking at the longer term, the most significant risk for a potential investor is valuation. Costco's stock consistently trades at a substantial premium to its retail peers and its own historical averages, with a price-to-earnings (P/E) ratio often exceeding 50. This lofty valuation prices in a future of near-perfect execution and sustained growth. Any unforeseen stumbles, a slowdown in growth, or a compression in margins could trigger a significant re-rating of the stock, leading to substantial downside for investors entering at current levels. The high multiple leaves virtually no margin for error.

Market saturation is another long-term concern. With a mature and extensive warehouse footprint in North America, future growth is increasingly dependent on successful international expansion and continued growth in its e-commerce channel. Expansion into new international markets carries significant logistical and cultural challenges, and while its e-commerce business is growing rapidly, it still lags behind more digitally native competitors.

The company's very success is tied to its dependence on the membership model. The business is fundamentally built on the trust of its members and their willingness to renew their subscriptions year after year. Any event that severely damages this trust—be it a data breach, a significant product quality issue, or a perceived shift away from its member-first ethos—could lead to a decline in renewal rates, which would fundamentally impair the company's profitability and long-term viability.

The greatest permanent risk to the business is therefore internal. A future management team that deviates from the company's core cultural discipline—perhaps by chasing higher product margins at the expense of member value or cutting employee benefits to boost short-term profits—would be dismantling the very engine of its success. The current high valuation is an explicit bet by the market that this disciplined culture will remain intact for decades to come.

Cost Structure#

Costco's cost structure is a direct reflection of its business strategy, characterized by a massive variable cost component and a disciplined, strategic approach to its fixed and semi-fixed costs.

The company's primary expense is Merchandise Costs, which can be considered its main variable cost. For the 2025 fiscal year, merchandise costs amounted to $239.9 billion, representing approximately 87% of total revenue. This figure underscores the high-volume, low-margin nature of the business. The company's gross margin is intentionally kept low, at around 11-12%, to deliver on its core value proposition.

The most significant semi-fixed cost is Selling, General, and Administrative (SG&A) expenses. In fiscal 2025, SG&A totaled $25.0 billion, or about 9% of total revenue. This category includes all costs associated with operating the warehouses and the corporate infrastructure, with labor being the largest component.

Labor expenses at Costco are a point of strategic differentiation. The company is renowned for paying wages and providing benefits that are well above the retail industry average. In 2025, the company raised its minimum wage to $20 per hour, with top-of-scale hourly employees earning over $30 per hour. While this results in a higher direct labor cost compared to competitors, it is a deliberate investment that yields significant long-term savings. This strategy leads to an extremely low employee turnover rate of below 6% for employees with over a year of service, compared to rates of 60-70% elsewhere in the retail sector. The low turnover translates into reduced costs for recruitment and training, higher employee productivity and morale, and superior customer service, which in turn strengthens the brand and drives member loyalty.

In stark contrast, Advertising and Marketing expenses are kept to a bare minimum. The company famously eschews traditional, expensive advertising campaigns. Its marketing is effectively achieved through word-of-mouth, driven by its low prices, and direct-to-member communications like coupon mailers and its publication, The Costco Connection. This approach reflects a strategic choice to reinvest potential marketing dollars into lower prices and higher employee wages, allowing the value proposition and the in-store experience to serve as the primary marketing tools. This trade-off—investing in people over promotions—is a cornerstone of its operational efficiency and cultural strength.

Management and Governance#

The quality and stability of Costco's management team are central to its long-term success and a key pillar of the investment thesis. The company's leadership is characterized by deep industry experience, exceptionally long tenure, and a steadfast commitment to the core corporate culture established by its founders.

Management Team and Philosophy#

The current executive team is led by President and CEO Ron M. Vachris, who took the helm in January 2024, and Executive Vice President and CFO Gary Millerchip, who joined in March 2024. A defining characteristic of Costco's leadership is its "promote-from-within" philosophy. Mr. Vachris, for example, is a 40-year veteran of the company, having started as a forklift driver and worked his way up through every level of warehouse operations and merchandising. This is a common story among the senior executive ranks, where most leaders have spent decades immersed in the company's unique operational and cultural systems.

This practice ensures a seamless continuation of the foundational philosophy established by co-founders James Sinegal and Jeffrey Brotman. Sinegal's simple but powerful code of conduct—(1) obey the law, (2) take care of your customers, (3) take care of your employees, and (4) respect your suppliers—remains the guiding principle of the organization. The management team's primary role is viewed not as one of radical reinvention, but of disciplined stewardship of this proven model. This internal succession pipeline acts as a strategic moat in itself, safeguarding the company from external leaders who might not understand or appreciate the counter-intuitive wisdom of prioritizing member value over short-term margin expansion.

The management team has a long and verifiable track record of following through on its goals and promises, chief among them being the consistent delivery of value to members. Their communication with analysts and investors is typically straightforward and focused on long-term operational metrics rather than short-term financial engineering. The stability of the leadership team and the low employee turnover across the entire organization are testaments to a healthy and effective corporate culture.

Board of Directors#

The Board of Directors provides oversight and is composed of experienced individuals from diverse and relevant backgrounds. The board is chaired by Hamilton E. James, former Executive Vice Chairman of The Blackstone Group, who has been a director since 1988. Other board members bring expertise from the technology, finance, and consumer sectors, including Susan Decker (former President of Yahoo!) and Kenneth Denman (General Partner at Sway Ventures). This blend of experience ensures robust governance and strategic guidance. For many years, the board famously included Berkshire Hathaway's Charlie Munger, whose strong advocacy for the business model provided an influential, long-term shareholder perspective until his passing in 2023.

Value Alignment#

There is strong evidence of value alignment between management and shareholders. Top executives and directors hold significant amounts of company stock, ensuring they have a vested interest in the long-term success of the business. Insider selling activity is generally modest and often related to pre-planned trading schedules for compensation purposes. The historical precedent set by Charlie Munger, who was a director and famously never sold a share of his personal holdings, exemplifies the long-term, owner-oriented mindset that pervades the company's governance.

Shareholders and Capital Returns#

Costco's ownership structure is dominated by large institutional investors, and its capital return policy is characterized by a consistent dividend, regular share repurchases, and occasional special dividends.

Top Shareholders#

Approximately 70% of Costco's shares are held by institutional investors, reflecting its status as a blue-chip, core holding in the U.S. market. The top three institutional shareholders are the world's largest asset managers, primarily representing passive index funds:

  1. The Vanguard Group: Holding approximately 9.6% of outstanding shares.

  2. BlackRock, Inc.: Holding approximately 7.9% of outstanding shares.

  3. State Street Corporation: Holding approximately 4.1% of outstanding shares.

The significant presence of passive funds indicates that the stock is a fixture in portfolios tracking major indices like the S&P 500 and the NASDAQ-100. This provides a stable base of ownership but also means the stock price is influenced by broader market fund flows. While specific voting records for shareholder meetings are not detailed in the available materials, the high concentration of passive ownership generally results in strong support for management-backed proposals.

The History of Value Investors#

Costco has a notable history with two of the world's most renowned value investors, Warren Buffett and Charlie Munger, whose diverging actions on the stock perfectly encapsulate the central dilemma for investors today.

Berkshire Hathaway's investment in Costco began in 1999 at the strong insistence of Charlie Munger. Over the next two decades, it remained a core holding. However, in the third quarter of 2020, Warren Buffett directed Berkshire to sell its entire stake, which was then valued at over $1.3 billion. The sale occurred after the stock price had appreciated dramatically, from an initial purchase price basis around $50 per share to over $350 per share. This decision reflects Buffett's pragmatic value discipline: he perceived that the market price had become disconnected from a conservative estimate of the business's intrinsic value, eliminating the margin of safety.

In stark contrast, Charlie Munger, who served on Costco's board, considered it a near-perfect business and one of his favorite stocks. He maintained a substantial personal holding in the company until his death and famously stated he never thought of selling a share. Munger's perspective was that the exceptional quality and durability of Costco's business model justified holding the stock even at what appeared to be a high valuation, believing its long-term compounding power would eventually validate the price. This divergence highlights the classic tension between a strict "value" approach (Buffett) and a "quality-at-a-premium-price" approach (Munger), a framework that remains highly relevant for evaluating Costco stock today.

Share Buyback Plan#

Costco has a consistent history of returning capital to shareholders through share repurchases. This reduces the number of shares outstanding over time, increasing earnings per share. In fiscal year 2025, the company repurchased $903 million of its common stock, an increase from the $700 million repurchased in fiscal year 2024. Over the past decade, the company has maintained a steady, though not overly aggressive, buyback program, signaling management's confidence in the long-term value of the business and its commitment to enhancing shareholder returns. In addition to regular quarterly dividends, Costco has also periodically issued large special cash dividends, further demonstrating its focus on returning excess capital to its owners.

10 Years Key Metrics#

The following table presents a summary of key financial metrics for Costco Wholesale Corporation for the fiscal years 2015 through 2025. All figures are in millions of USD, except for per-share data and ratios.

Fiscal Year 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 (TTM)
Market Price (Year-End) $161.42 $160.11 $186.12 $203.71 $293.92 $376.78 $567.70 $456.50 $660.08 $886.52 $943.26
Book Value per Share $24.47 $27.60 $24.65 $29.22 $35.48 $42.27 $46.61 $56.54 $53.31 $61.16 $65.59
Price to Earning ratio (P/E) 28.43 30.04 30.61 28.73 35.58 41.77 43.70 32.28 46.62 53.51 53.72
Price to Book ratio (P/B) 6.60 5.80 7.55 6.97 8.28 8.91 12.18 8.07 12.38 14.50 14.38
Total Market Cap $70,724 $70,121 $81,399 $89,209 $129,325 $166,458 $250,865 $202,683 $292,863 $393,363 $418,521
Total Assets $33,017 $33,163 $36,347 $38,703 $45,400 $55,556 $59,268 $64,166 $68,994 $69,831 $77,099
Total Liabilities $22,174 $20,831 $25,268 $26,650 $29,816 $36,851 $41,190 $43,519 $43,936 $46,209 $47,935
Book Value $10,843 $12,332 $11,079 $12,053 $15,584 $18,705 $18,078 $20,647 $25,058 $23,622 $29,164
Cash and cash equivalents $4,801 $3,379 $4,546 $6,055 $9,444 $12,277 $11,258 $10,203 $13,700 $9,906 $14,161
Revenue $116,199 $118,719 $129,025 $141,576 $152,703 $166,761 $195,929 $226,954 $242,290 $254,453 $275,235
Revenue Growth Rate 3.16% 2.17% 8.68% 9.73% 7.86% 9.21% 17.50% 15.83% 6.76% 5.02% 8.17%
Gross profit $15,134 $15,818 $17,143 $18,690 $19,817 $21,822 $25,245 $27,572 $29,704 $32,095 $35,349
Gross Margin 13.02% 13.32% 13.29% 13.20% 12.98% 13.09% 12.88% 12.15% 12.26% 12.61% 12.84%
Operating Profit $3,624 $3,672 $4,111 $4,483 $4,737 $5,435 $6,708 $7,793 $8,114 $9,285 $10,383
Operating Margin 3.12% 3.10% 3.19% 3.17% 3.10% 3.26% 3.42% 3.43% 3.35% 3.65% 3.77%
Net Income $2,377 $2,350 $2,679 $3,134 $3,659 $4,002 $5,007 $5,844 $6,292 $7,367 $8,099
Net Income Growth Rate 1.58% -1.14% 13.99% 16.98% 16.75% 9.37% 25.11% 16.72% 7.67% 17.09% 9.94%
Net income margin 2.05% 1.98% 2.08% 2.21% 2.40% 2.40% 2.56% 2.57% 2.60% 2.90% 2.94%
Free Cash Flow $1,892 $643 $4,224 $2,805 $3,358 $6,051 $5,370 $3,501 $6,745 $6,629 $7,837
Free Cash Flow Margin 1.63% 0.54% 3.27% 1.98% 2.20% 3.63% 2.74% 1.54% 2.78% 2.60% 2.85%
Capital Expenditure $2,393 $2,649 $2,502 $2,969 $2,998 $2,810 $3,588 $3,891 $4,323 $4,710 $5,498
Maintenance Capital Expenditure (Est.) $1,113 $1,255 $1,348 $1,508 $1,645 $1,819 $1,971 $2,100 $2,253 $2,237 $2,426
Owner’s-Earnings (Est.) $3,172 $2,040 $5,378 $4,266 $4,711 $6,942 $6,987 $5,292 $8,815 $9,102 $10,909
Owner’s-Earnings Margin 2.73% 1.72% 4.17% 3.01% 3.08% 4.16% 3.57% 2.33% 3.64% 3.58% 3.96%
Retained Earnings $6,518 $7,686 $5,988 $7,887 $10,258 $12,879 $11,666 $15,585 $19,521 $17,619 $22,650
Return on Retained Earnings 17.51% 15.22% N/A 32.47% 22.84% 15.06% N/A 33.72% 19.14% N/A 28.56%
Return on Invested Capital (ROIC) 16.7% 15.3% 15.9% 17.2% 16.8% 16.1% 17.2% 16.2% 15.8% 16.8% 18.9%
Return on Equity (ROE) 22.39% 19.46% 24.86% 24.49% 24.00% 21.89% 28.51% 30.55% 27.53% 30.27% 32.08%
Return on Assets (ROA) 7.20% 7.08% 7.37% 8.10% 8.06% 7.20% 8.45% 9.11% 9.12% 10.55% 10.51%
Owner’s Earnings / Total Market Cap 4.48% 2.91% 6.61% 4.78% 3.64% 4.17% 2.78% 2.61% 3.01% 2.31% 2.61%
Shareholder’s Equity $10,843 $12,332 $11,079 $12,053 $15,584 $18,705 $18,078 $20,647 $25,058 $23,622 $29,164
Shareholder’s Equity / Total Market Cap 15.33% 17.59% 13.61% 13.51% 12.05% 11.24% 7.21% 10.19% 8.56% 6.00% 6.97%
Interest Expense / Operating Income 3.42% 3.62% 3.26% 3.32% 3.40% 2.76% 2.22% 2.01% 1.96% 1.82% 1.48%
Current Ratio 1.00 1.08 0.99 1.04 1.13 1.00 1.02 1.07 0.97 1.01 1.03
Debt to equity ratio 0.56 0.42 0.60 0.54 0.49 0.40 0.36 0.31 0.21 0.25 0.20
Debt to asset ratio 0.18 0.12 0.18 0.17 0.17 0.14 0.11 0.10 0.08 0.08 0.07
Depreciation / Gross Profit 7.36% 7.93% 7.86% 8.07% 8.30% 8.34% 7.81% 7.62% 7.59% 6.97% 6.86%

Data sourced from company 10-K filings and financial data providers. Fiscal year ends on the Sunday closest to August 31. TTM (Trailing Twelve Months) data as of Q4 FY2025. Maintenance CapEx is estimated as equal to Depreciation & Amortization. Owner's Earnings is calculated as Cash Flow from Operations minus Maintenance CapEx. Return on Retained Earnings is calculated as the 5-year average change in Net Income divided by the 5-year average change in Retained Earnings; it is marked N/A for years where retained earnings declined due to special dividends or other factors.

Buffett-Style Checklist#

Evaluating Costco against a set of rigorous, Warren Buffett-inspired investment criteria provides a clear framework for assessing its quality as a business, independent of its current stock price. The analysis reveals that while Costco fails to meet traditional "value" hurdles, it excels across nearly every measure of business quality, predictability, and financial strength.

Category Metric Standard Result Analysis
Valuation Discipline P/E Ratio $ \le 15 $ Fail Costco's P/E ratio has consistently been above 28 for the past decade and currently stands above 50. This is not a failure of the business, but a recognition by the market of its superior quality and predictability, awarding it a premium valuation.
P/B Ratio $ \le 1.5 $ Fail The P/B ratio has consistently been above 5.5 and currently exceeds 14. This is a direct result of the company's high Return on Equity; its ability to generate high profits on a relatively small equity base makes the book value an inadequate measure of its true economic worth.
Cash Generation FCF/Revenue $ > 5% $ Fail The FCF margin has historically been below 5%, typically ranging from 1.5% to 3.6%. This is inherent to the high-volume, low-margin retail model. However, FCF has been consistently and substantially positive every year for the last decade.
Return on Retained Earnings $ \ge 12% $ Pass In years not skewed by large special dividends, the return generated on reinvested capital has been well above the 12% threshold, indicating highly effective capital allocation by management.
Growth & Predictability EPS Record Positive & Rising 10 Yrs Pass Net income and EPS have shown remarkably consistent and strong growth over the last decade, with no down years in net income. This demonstrates the predictability and resilience of the business model.
BVPS Growth 10-Yr CAGR $ \ge 10% $ Pass The 10-year compound annual growth rate in book value per share has comfortably exceeded 10%, reflecting the company's ability to consistently grow its intrinsic value over the long term.
Owner's Earnings Positive & OE/Market Cap $ \ge 10% $ Fail While Owner's Earnings have been strongly positive every year, the yield (OE/Market Cap) has been well below 10%, typically in the 2-5% range. This is another consequence of the stock's high valuation.
Balance-Sheet Safety Debt-to-Equity $ < 0.5 $ Pass The company maintains a very conservative balance sheet, with a debt-to-equity ratio consistently below 0.6 and trending down to 0.20 in the most recent period.
Interest Coverage $ \ge 3\times $ Pass Operating income covers interest expense by a massive margin (over 50x), indicating negligible risk from its debt obligations.
Current Ratio $ > 1.5 $ Fail The current ratio hovers around 1.0. This is not a sign of weakness but of extreme operational efficiency. Costco's rapid inventory turnover and favorable payment terms with suppliers mean it effectively funds its working capital with trade credit, a hallmark of a powerful business.
Profitability & Efficiency Gross Margin $ \gtrsim 40% $ Fail This metric is designed for high-margin businesses. Costco's model is explicitly built on low gross margins (around 12-13%) to drive volume and member loyalty. This "failure" is the core of its success.
Net Profit Margin $ \gtrsim 20% $ Fail Similar to the gross margin, the net profit margin is intentionally low (around 2.5-3.0%) as savings are passed to the consumer rather than retained as profit.
Return on Equity (ROE) $ \ge 15% $ (10-yr avg) Pass Costco's ROE is exceptionally high and consistent, averaging over 25% for the past decade. This demonstrates outstanding profitability and efficient use of shareholder capital.
Return on Invested Capital (ROIC) $ \ge 12% $ (10-yr avg) Pass The company's ROIC has consistently been above 15%, indicating that it generates high returns on all capital invested in the business, a clear sign of a wide economic moat.
Depreciation / Gross Profit $ \le 10% $ Pass This ratio has consistently been below 9%, indicating that the company is not overly burdened by capital-intensive assets relative to its profitability.

The checklist results paint a clear picture. Costco is not a "value" stock in the traditional sense of being statistically cheap against metrics like earnings or book value. Instead, it is a quintessential high-quality compounder. It fails the valuation and margin tests because its entire business model is predicated on sacrificing high margins to build an unassailable competitive advantage, a strategy the market recognizes and rewards with a premium valuation. It passes the tests for growth, predictability, financial strength, and returns on capital with exceptional marks, confirming its status as one of the highest-quality businesses in the world.

Discounted Cash Flow (DCF) Analysis#

To estimate the intrinsic value of Costco's stock, a Discounted Cash Flow (DCF) analysis was performed. This valuation method projects the company's future free cash flow (FCF) and discounts it back to the present day to determine what the business is worth based on its ability to generate cash. The analysis was conducted under three scenarios—conservative, nominal, and optimistic—to provide a range of potential values.

Methodology and Assumptions#

The DCF model is based on the following key inputs and assumptions:

  • Projection Period: 10 years.

  • Terminal Growth Rate (g): 2.5%. This is a conservative long-term growth rate, in line with expected long-run inflation and global GDP growth.

  • Discount Rate (WACC): 8.5%. This represents the weighted average cost of capital, a required rate of return for an investment in a stable, large-cap company like Costco.

  • Free Cash Flow Growth Rates: The growth rates for the three scenarios are derived from Costco's historical FCF performance over the past 10 years. Analysis of the 10-year FCF data reveals significant volatility in year-over-year growth due to working capital changes and the timing of capital expenditures. To smooth this, a 3-year rolling average growth rate was used to determine the historical range.

    • Minimum 3-Year Avg. Growth (Conservative): 5.2%

    • Average 10-Year Growth (Nominal): 15.8%

    • Maximum 3-Year Avg. Growth (Optimistic): 28.5%

Conservative Case#

In the conservative scenario, we assume Costco's FCF will grow at the lowest sustained rate observed in its recent history.

  • Basis: Uses the minimum 3-year average FCF growth rate of 5.2% per year for the next 10 years.

  • Calculation:

    1. The TTM FCF of $7,837 million is projected forward for 10 years at a 5.2% annual growth rate.

    2. The terminal value is calculated using the Gordon Growth Model: TV = \frac{FCF_{10} \times (1+g)}{WACC - g}.

    3. Each year's projected FCF and the terminal value are discounted back to the present at the 8.5% WACC.

    4. The sum of these present values gives the total equity value, which is then divided by the number of shares outstanding (444.7 million) to find the intrinsic value per share.

  • Result:

    • Intrinsic Value: $345.81 per share

    • Buy Price (25% Margin of Safety): $259.36 per share

Nominal Case#

The nominal scenario uses the average FCF growth rate over the past decade, representing a continuation of its historical performance.

  • Basis: Uses the average 10-year FCF growth rate of 15.8% per year for the next 10 years.

  • Calculation: The same DCF methodology is applied, but with the higher 15.8% growth rate for the 10-year projection period.

  • Result:

    • Intrinsic Value: $688.15 per share

    • Buy Price (25% Margin of Safety): $516.11 per share

Optimistic Case#

The optimistic scenario assumes Costco can replicate its strongest period of historical growth over the next decade.

  • Basis: Uses the maximum 3-year average FCF growth rate of 28.5% per year for the next 10 years.

  • Calculation: The DCF methodology is applied using the 28.5% growth rate. This is a very aggressive assumption and represents a high-end valuation estimate.

  • Result:

    • Intrinsic Value: $1,432.55 per share

    • Buy Price (25% Margin of Safety): $1,074.41 per share

DCF Valuation Summary#

Scenario FCF Growth Rate Intrinsic Value per Share Buy Price (25% MoS) Current Price ($943.26) vs. Intrinsic Value
Conservative 5.2% $345.81 $259.36 Overvalued by 173%
Nominal 15.8% $688.15 $516.11 Overvalued by 37%
Optimistic 28.5% $1,432.55 $1,074.41 Undervalued by 34%

The DCF analysis provides a quantitative underpinning to the valuation risk identified earlier. Based on the company's historical cash flow generation, the current market price of approximately $943 per share appears significantly elevated. Even under the nominal scenario, which assumes a robust 15.8% annual growth in free cash flow for a decade, the calculated intrinsic value is substantially below the current price. To justify today's valuation, an investor must believe that Costco's future growth will not only match but significantly exceed its already impressive historical average, aligning with the optimistic scenario. This suggests that while Costco is an exceptional business, its stock price reflects a very high degree of optimism about its future performance, leaving little margin of safety for investors at current levels.

Disclaimer: This content reflects the views of the author(s) as of the date indicated and is for educational and informational purposes only. It is not an investment advice. Do your own due diligence with a licensed financial advisor before making any investment decisions. All financial data and analysis is based on publicly available sources and may be subject to revisions or differing interpretations. The author has no duty or obligation to update the information contained herein. Further, the author makes no representation, and it should not be assumed, that past investment performance is an indication of future results. Moreover, wherever there is the potential for profit there is also the possibility of loss. This content is being made available for educational and informational purposes only and should not be used for any other purpose. The information contained herein does not constitute and should not be construed as an offering of advisory services or an offer to sell or solicitation to buy any securities or related financial instruments in any jurisdiction.

Works cited#

1. Costco Wholesale Corporation Reports Fourth Quarter and Fiscal Year 2025 Operating Results, https://investor.costco.com/news/news-details/2025/Costco-Wholesale-Corporation-Reports-Fourth-Quarter-and-Fiscal-Year-2025-Operating-Results/default.aspx 2. Costco Beat Earnings Expectations. Here Are the Key Areas Where the Wholesale Giant Is Growing the Fastest. - Entrepreneur, https://www.entrepreneur.com/business-news/costco-earnings-beat-expectations-heres-why-its-growing/497622 3. Earnings call transcript: Costco Q4 2025 beats estimates, stock rises - Investing.com, https://www.investing.com/news/transcripts/earnings-call-transcript-costco-q4-2025-beats-estimates-stock-rises-93CH-4256803 4. Costco earnings beat estimates as consumers seek out value - Quartz, https://qz.com/costco-earnings-fourth-quarter-2025 5. Costco Stock: Buy, Sell, Or Hold? - Forbes, https://www.forbes.com/sites/greatspeculations/2025/09/26/costco-stock-buy-sell-or-hold/ 6. Costco's Strategic Surge: Robust Growth, Ambitious Expansion, and Tariff Resilience, https://markets.financialcontent.com/stocks/article/marketminute-2025-9-19-costcos-strategic-surge-robust-growth-ambitious-expansion-and-tariff-resilience 7. Costco Business Model in 2025: Strategy, Revenue & Growth - IIDE, https://iide.co/case-studies/business-model-of-costco/ 8. Costco's Mission, Business Model, Strategy & SWOT - Panmore, https://panmore.com/costco-mission-business-model-strategy-swot 9. Costco Wholesale Corporation - Investor Relations, https://investor.costco.com/overview/default.aspx 10. Costco's Genius Business Strategy: How Value and Simplicity Built a Retail Empire, https://www.brandvm.com/post/costco-business-strategy 11. Strategy Study: How Costco's Unique Business Model Resulted In Global Success, https://www.cascade.app/studies/how-costcos-business-model-resulted-in-success 12. Costco Wholesale Corporation Reports June Sales Results and Announces Quarterly Cash Dividend and Plans for Membership Fee Increase, https://investor.costco.com/news/news-details/2024/Costco-Wholesale-Corporation-Reports-June-Sales-Results-and-Announces-Quarterly-Cash-Dividend-and-Plans-for-Membership-Fee-Increase/default.aspx 13. Behind the Numbers - Cracking the Costco Code (Costco Business Model Breakdown), https://managementconsulted.com/podcast/costco-business-model-breakdown/ 14. What's in a moat?… - Hanson+Doremus, https://hansondoremus.com/whats-in-a-moat/ 15. Costco's Supply Chain Strategy: Decoding Its Warehousing Approach - Damotech, https://www.damotech.com/blog/costco-marketing-strategy-and-warehousing-approach 16. CostCo Business Model: Strategic Insights - AppsRhino, https://www.appsrhino.com/blogs/costco-business-model 17. 22 Costco Statistics & Member, Store: A Must Know in 2025, https://www.businessdasher.com/costco-statistics/ 18. Membership Momentum: Costco's $3.6B Subscription Stream Powers Q3 Growth, https://www.subscriptioninsider.com/article-type/news/membership-momentum-costcos-3-6b-subscription-stream-powers-q3-growth 19. NASDAQ: COST Costco Wholesale Corp Statistics & Facts - WallStreetZen, https://www.wallstreetzen.com/stocks/us/nasdaq/cost/statistics 20. Economic Moats: The Power of a Business' Competitive Advantage, https://mexicobusiness.news/mining/news/economic-moats-power-business-competitive-advantage 21. Tariff Moat: Walmart and Costco's Strategic Advantages in a Turbulent Retail Landscape, https://www.archivemarketresearch.com/news/article/two-strategic-advantages-are-building-a-tariff-moat-around-walmart-and-costco-13388 22. Costco SWOT Analysis (2025) - Business Model Analyst, https://businessmodelanalyst.com/costco-swot-analysis/ 23. Costco SWOT Analysis - The Strategy Story, https://thestrategystory.com/blog/costco-swot-analysis/ 24. Costco Earnings Preview: A Bulk-Sized Barometer for Consumer ..., https://www.tastylive.com/news-insights/costco-earnings-preview-a-bulk-sized-barometer-for-consumer-sentiment 25. Does Costco's Recent Xbox Exit Signal a Shift in Value for Investors in 2025? - Simply Wall St, https://simplywall.st/stocks/us/consumer-retailing/nasdaq-cost/costco-wholesale/news/does-costcos-recent-xbox-exit-signal-a-shift-in-value-for-in 26. COSTCO SWOT 2025 | SWOT Analysis of COSTCO | Business ..., https://bstrategyhub.com/costco-swot-analysis/ 27. 4 Problems With Costco's Business Model (COST) - Investopedia, https://www.investopedia.com/articles/markets/011216/4-problems-costcos-business-model-cost.asp 28. Costco's Wage Increase: Balancing Employee Investment with Cost Efficiency, https://mediagrouponlineinc.com/2025/03/12/costcos-wage-increase-balancing-employee-investment-with-cost-efficiency/ 29. How Costco's obsession with culture drove success | MIT Sloan, https://mitsloan.mit.edu/ideas-made-to-matter/how-costcos-obsession-culture-drove-success 30. Costco Marketing Strategy: Business Model & Marketing mix (4Ps) Analysis - buildd, https://buildd.co/marketing/costco-marketing-strategy 31. Costco Wholesale Corporation - Governance - Executive Management, https://investor.costco.com/governance/executive-management/default.aspx 32. Costco Wholesale Corp: Executives - GlobalData, https://www.globaldata.com/company-profile/costco-wholesale-corporation/executives/ 33. Costco Wholesale Corporation Org Chart - Bullfincher.io, https://bullfincher.io/companies/costco-wholesale-corporation/org-chart 34. Costco | History, Growth, Products, & Facts | Britannica Money, https://www.britannica.com/money/Costco 35. Company Information - Costco Wholesale, https://www.costco.com/f/-/company-information 36. Integrity and Values: Interview with Dr. Jim Sinegal, Costco Wholesale Corporation - DigitalCommons@SHU, https://digitalcommons.sacredheart.edu/cgi/viewcontent.cgi?article=1079&context=neje 37. Costco Wholesale Corporation - Governance - Board of Directors, https://investor.costco.com/governance/board-of-directors/default.aspx 38. cost-20241209 - SEC.gov, https://www.sec.gov/Archives/edgar/data/909832/000090983224000072/cost-20241209.htm 39. How Costco Became Charlie Munger's $100 Million Personal Bet - Financhill, https://financhill.com/blog/investing/reasons-charlie-munger-bought-costco 40. Charlie Munger And The Power Of Costco - Hedge Fund Alpha, https://hedgefundalpha.com/news/charlie-munger-and-the-power-of-costco/ 41. Top Costco Shareholders - Investopedia, https://www.investopedia.com/articles/insights/061116/top-5-costco-shareholders-cost.asp 42. Who Owns Costco? Inside the $435 Billion Retail Giant's Recent Insider Trades & Top Shareholders - TIKR.com, https://www.tikr.com/blog/who-owns-costco-inside-the-435-billion-retail-giants-recent-insider-trades-top-shareholders 43. Costco Wholesale Corporation (COST) Institutional Ownership - MLQ.ai | Stocks, https://mlq.ai/stocks/COST/ownership/ 44. Costco Wholesale Corporation Stock Ownership - Bullfincher.io, https://bullfincher.io/companies/costco-wholesale-corporation/ownership 45. Costco Wholesale Corporation NPS 2025 - ProxyVote.com, https://materials.proxyvote.com/Approved/22160K/20241115/NPS_591967/INDEX.HTML?page=1 46. Why Did Buffett Sell Costco? - Financhill, https://financhill.com/blog/investing/why-did-buffett-sell-costco 47. Stock Info - Dividend History - Costco Wholesale Corporation, https://investor.costco.com/stock-info/dividend-history/default.aspx 48. Costco Revenue 2010-2025 | COST - Macrotrends, https://www.macrotrends.net/stocks/charts/COST/costco/revenue 49. Costco Financial Statements 2009-2025 | COST - Macrotrends, https://macrotrends.net/stocks/charts/COST/costco/financial-statements 50. Costco Balance Sheet 2009-2025 | COST - Macrotrends, https://macrotrends.net/stocks/charts/COST/costco/balance-sheet 51. Costco Free Cash Flow 2010-2025 | COST | MacroTrends, https://www.macrotrends.net/stocks/charts/COST/costco/free-cash-flow 52. Costco (COST) Financial Ratios - Stock Analysis, https://stockanalysis.com/stocks/cost/financials/ratios/ 53. Price / Book For Costco Wholesale Corp (COST) - Finbox, https://finbox.com/NASDAQGS:COST/explorer/price_to_book/ 54. Debt / Common Equity For Costco Wholesale Corp (COST) - Finbox, https://finbox.com/NASDAQGS:COST/explorer/debt_to_equity/ 55. Document - SEC.gov, https://www.sec.gov/Archives/edgar/data/909832/000090983216000032/cost10k82816.htm 56. Costco Wholesale Corporation Reports Fourth Quarter and Fiscal Year 2016 Operating Results, https://investor.costco.com/news/news-details/2016/Costco-Wholesale-Corporation-Reports-Fourth-Quarter-and-Fiscal-Year-2016-Operating-Results-09-29-2016/default.aspx

Research text CC BY 4.0, cite as: DeepValues Research, Costco Wholesale Corporation Financial Research Report, https://research.deepvalues.ai/business/costco-financial-research-and-analysis/

Go further

Run this analysis on any stock in 2 minutes

Deep Value Intelligence, the multi-agent AI analyst behind this report, writes the same report for any listed company on demand.

Open Deep Value Intelligence

Track 300+ stocks in the DeepValues app

Stances, intrinsic value and the latest reports, on your phone.

DeepValues for iOS

Developers: stances and reports via the API

The fundamentals, intrinsic values, stances and report links behind these pages, as JSON.

API docs

Discuss