Walgreens Boots Alliance, Inc. WBA | NASDAQ

$11.98 $0.00 | 0.00%

TREND SIGNAL: Signal available — unlock to view

|2025-08-15

Add to favoritesFavorite

Company Overview:

Market Cap: $10.36B

Trailing PE: —

FWD PE: —

Payout Ratio (TTM): —

52-Week Range: $0.00 - $0.00

8.8 Year WBA Performance Metrics:

Total Return (with DRIP): -79.0% (-16.27% CAGR)

Total Return (no DRIP): -68.3% (-12.24% CAGR)

Share Price: -85.3% (-19.64% CAGR)

Yield on Cost (with DRIP): 1.75%

Total Invested: $10,000

Total Value (with DRIP): $2,102

Total Return $ (with DRIP): -$7,898

Dividend Increase: -33.3% (-4.94% CAGR)

Dividend Yield (FWD): 8.35% ($1.00)

WBA 8.8-yr Total Return ($10K invested)

1M 3M 6M YTD 1Y 3Y 5Y 10Y

WBA Share Price

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

WBA Price CAGR:1Y: 27.72%2Y: -31.01%5Y: -20.93%10Y: -17.83%

WBA Dividend Charts

WBA - Dividends

WBA Dividend CAGR:1Y: -47.92%2Y: -27.83%5Y: -11.38%10Y: -2.96%

WBA - Dividend Payout Ratio

WBA Dividend Payout Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

WBA - Dividend to Free Cash Flow Ratio

WBA Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Build Custom Charts

WBA - Chart 1

WBA - Chart 2

WBA - Chart 3

WBA Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

Revenue

WBA Revenue CAGR:1Y: 7.25%2Y: 4.92%5Y: 2.40%10Y: 3.08%

Earnings Per Share (EPS)

WBA EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Net Income

WBA Net Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

EBITDA

WBA EBITDA CAGR:1Y: -35.74%2Y: 26.82%5Y: 0.00%10Y: -10.36%

Free Cash Flow

WBA Free Cash Flow CAGR:1Y: 2.75%2Y: 0.00%5Y: -12.55%10Y: -14.31%

Free Cash Flow / Share

WBA Free Cash Flow / Share CAGR:1Y: 2.54%2Y: 0.00%5Y: -12.35%10Y: -12.30%

Operating Income

WBA Operating Income CAGR:1Y: -52.25%2Y: 0.00%5Y: 0.00%10Y: -27.93%

Gross Profit

WBA Gross Profit CAGR:1Y: 0.73%2Y: -0.63%5Y: 0.21%10Y: -1.39%

Shares Outstanding

WBA Shares Outstanding CAGR:1Y: 0.07%2Y: 0.06%5Y: -0.24%10Y: -2.40%

Share Buybacks

WBA Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Stock-Based Comp

WBA Stock-Based Comp CAGR:1Y: -6.82%2Y: -13.66%5Y: 3.82%10Y: 6.92%

Expenses

WBA Expenses CAGR:1Y: -10.47%2Y: -31.27%5Y: -0.71%10Y: 0.04%

Revenue vs Net Income

EPS vs FCF / Share

EPS vs PE Ratio

FCF vs FCF / Share

FCF vs Stock Based Comp

Cash & Debt

Revenue by Segment

WBA Revenue CAGR:1Y: 7.25%2Y: 4.92%5Y: 2.40%10Y: 3.08%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

REVENUE: Actual + Estimates

WBA Actual Revenue CAGR:1Y: 7.25%2Y: 4.92%5Y: 2.40%10Y: 3.08%

EPS: Actual + Estimates

WBA Actual EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

NET INCOME: Actual + Estimates

WBA Actual Net Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

EBITDA: Actual + Estimates

WBA Actual EBITDA CAGR:1Y: -35.74%2Y: 26.82%5Y: 0.00%10Y: -10.36%

Ratios, Profit Margins & Return on Capital:

Net Profit Margin

WBA Net Profit Margin CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Gross Profit Margin

WBA Gross Profit Margin CAGR:1Y: -6.08%2Y: -5.30%5Y: -2.13%10Y: -4.33%

Price to Earnings

WBA Price to Earnings CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Price To Sales Ratio

WBA Price To Sales Ratio CAGR:1Y: -35.19%2Y: -41.93%5Y: -25.59%10Y: -22.66%

Return on Capital Employed

WBA Return on Capital Employed CAGR:1Y: -36.32%2Y: 0.00%5Y: 0.00%10Y: -26.28%

Return on Invested Capital

WBA Return on Invested Capital CAGR:1Y: -30.64%2Y: 0.00%5Y: 0.00%10Y: -25.64%

WBA Dividends Info:

Annual Dividend: $1

Forward Yield: 8.35%

Ex-Dividend Date: 2024-11-18

Lifetime Dividends / Share: $25.03

WBA Dividend History: Dates, Payments & Yield list

Below is a schedule of all WBA dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
11/18/2024	12/12/2024	$0.250	11.55%	10.28%	$9.73
08/21/2024	09/12/2024	$0.250	9.62%	11.31%	$8.84
05/20/2024	06/12/2024	$0.250	5.61%	6.44%	$15.54
02/16/2024	03/12/2024	$0.250	4.55%	4.7%	$21.28
11/13/2023	12/12/2023	$0.480	9.52%	8.37%	$22.93
08/18/2023	09/12/2023	$0.480	7.23%	8.84%	$21.72
05/18/2023	06/12/2023	$0.480	6.1%	6.07%	$31.64
02/15/2023	03/10/2023	$0.480	5.26%	5.77%	$33.26
11/14/2022	12/12/2022	$0.480	4.74%	4.68%	$41.06
08/18/2022	09/09/2022	$0.480	5.02%	5.3%	$36.24
05/19/2022	06/10/2022	$0.478	4.7%	4.6%	$41.54
02/17/2022	03/11/2022	$0.478	4.08%	4.03%	$47.44
11/12/2021	12/10/2021	$0.478	3.86%	3.86%	$49.50
08/19/2021	09/10/2021	$0.478	4.02%	3.86%	$49.45
05/20/2021	06/11/2021	$0.468	3.42%	3.38%	$55.31
02/18/2021	03/12/2021	$0.468	3.82%	3.51%	$53.21
11/18/2020	12/11/2020	$0.468	4.89%	4.5%	$41.53
08/18/2020	09/11/2020	$0.468	4.59%	5.39%	$34.70
05/19/2020	06/12/2020	$0.458	4.6%	4.42%	$41.40
02/18/2020	03/12/2020	$0.458	3.53%	4.46%	$41.02
11/15/2019	12/12/2019	$0.458	2.95%	3.12%	$58.58
08/19/2019	09/12/2019	$0.458	3.58%	3.29%	$55.56
05/17/2019	06/12/2019	$0.440	3.37%	3.38%	$52.12
02/14/2019	03/12/2019	$0.440	2.44%	2.89%	$61.00
11/08/2018	12/12/2018	$0.440	2.13%	2.13%	$82.44
08/17/2018	09/12/2018	$0.440	2.51%	2.5%	$70.38
05/17/2018	06/12/2018	$0.400	2.42%	2.51%	$63.70
02/14/2018	03/12/2018	$0.400	2.34%	2.28%	$70.15
11/10/2017	12/12/2017	$0.400	2.25%	2.22%	$72.01
08/16/2017	09/12/2017	$0.400	1.97%	1.93%	$82.74
05/16/2017	06/12/2017	$0.375	1.77%	1.83%	$81.81
02/13/2017	03/10/2017	$0.375	1.8%	1.75%	$85.63
11/15/2016	12/12/2016	$0.375	1.8%	1.73%	$86.64
08/17/2016	09/12/2016	$0.375	1.82%	1.79%	$83.57
05/16/2016	06/10/2016	$0.360	1.83%	1.75%	$82.47
02/16/2016	03/11/2016	$0.360	1.88%	1.77%	$81.41
11/12/2015	12/11/2015	$0.360	1.79%	1.76%	$81.71
08/17/2015	09/11/2015	$0.360	1.55%	1.59%	$90.40
05/19/2015	06/12/2015	$0.338	1.57%	1.59%	$85.06
02/13/2015	03/12/2015	$0.338	1.71%	1.6%	$84.25
11/13/2014	12/12/2014	$0.338	2.02%	1.81%	$74.50
08/19/2014	09/12/2014	$0.338	2.17%	2.15%	$62.82
05/19/2014	06/12/2014	$0.315	1.81%	1.74%	$72.47
02/13/2014	03/12/2014	$0.315	1.9%	1.88%	$66.93
11/14/2013	12/12/2013	$0.315	2.1%	2.19%	$57.55
08/16/2013	09/12/2013	$0.315	2.58%	2.36%	$53.29
05/17/2013	06/12/2013	$0.275	2.22%	2.23%	$49.34
02/13/2013	03/12/2013	$0.275	2.65%	2.68%	$41.04
11/07/2012	12/12/2012	$0.275	3.29%	3%	$36.67
08/15/2012	09/12/2012	$0.275	3.09%	3.11%	$35.36
05/17/2012	06/12/2012	$0.225	2.82%	2.88%	$31.25
02/15/2012	03/12/2012	$0.225	2.66%	2.68%	$33.63
11/09/2011	12/12/2011	$0.225	2.84%	2.66%	$33.89
08/17/2011	09/12/2011	$0.225	2.49%	2.52%	$35.66
05/18/2011	06/13/2011	$0.175	1.58%	1.61%	$43.50
02/16/2011	03/14/2011	$0.175	1.66%	1.68%	$41.59
11/10/2010	12/13/2010	$0.175	1.99%	1.92%	$36.44
08/17/2010	09/13/2010	$0.175	2.48%	2.41%	$29.06
05/18/2010	06/14/2010	$0.138	1.56%	1.86%	$29.54
02/16/2010	03/12/2010	$0.138	1.61%	1.62%	$33.93
11/12/2009	12/14/2009	$0.138	1.41%	1.44%	$38.21
08/19/2009	09/14/2009	$0.138	1.78%	1.61%	$34.24
05/19/2009	06/12/2009	$0.113	1.47%	1.44%	$31.18
02/13/2009	03/12/2009	$0.113	1.72%	1.92%	$23.43
11/13/2008	12/12/2008	$0.113	1.83%	1.72%	$26.15
08/18/2008	09/12/2008	$0.113	1.21%	1.25%	$36.07
05/19/2008	06/12/2008	$0.095	1.05%	1.07%	$35.45
02/14/2008	03/12/2008	$0.095	1.07%	1.04%	$36.46
11/07/2007	12/12/2007	$0.095	0.99%	1.03%	$37.00
08/16/2007	09/12/2007	$0.095	0.84%	0.84%	$45.03
05/16/2007	06/12/2007	$0.078	0.68%	0.71%	$43.49
02/14/2007	03/12/2007	$0.078	0.69%	0.69%	$44.79
11/09/2006	12/12/2006	$0.078	0.74%	0.7%	$44.03
08/16/2006	09/12/2006	$0.078	0.63%	0.61%	$51.00
05/17/2006	06/12/2006	$0.065	0.65%	0.62%	$42.25
02/15/2006	03/13/2006	$0.065	0.57%	0.57%	$45.43
11/09/2005	12/12/2005	$0.065	0.56%	0.56%	$46.64
08/17/2005	09/12/2005	$0.065	0.55%	0.57%	$45.28
05/18/2005	06/13/2005	$0.053	0.46%	0.46%	$46.07
02/16/2005	03/14/2005	$0.053	0.48%	0.47%	$44.34
11/10/2004	12/13/2004	$0.053	0.54%	0.54%	$39.13
08/18/2004	09/13/2004	$0.053	0.56%	0.55%	$37.85
05/19/2004	06/14/2004	$0.043	0.51%	0.5%	$34.72
02/17/2004	03/12/2004	$0.043	0.49%	0.51%	$33.95
11/13/2003	12/12/2003	$0.043	0.48%	0.47%	$36.65
08/18/2003	09/12/2003	$0.043	0.56%	0.54%	$32.10
05/19/2003	06/12/2003	$0.038	0.48%	0.47%	$32.25
02/13/2003	03/12/2003	$0.038	0.55%	0.54%	$27.97
11/14/2002	12/12/2002	$0.038	0.47%	0.51%	$29.35
08/16/2002	09/12/2002	$0.036	0.39%	0.42%	$34.64
05/17/2002	06/12/2002	$0.036	0.38%	0.38%	$37.94
02/13/2002	03/12/2002	$0.036	0.38%	0.36%	$39.94
11/14/2001	12/12/2001	$0.036	0.42%	0.46%	$30.98
08/15/2001	09/12/2001	$0.035	0.38%	0.43%	$32.76
05/16/2001	06/12/2001	$0.035	0.35%	0.34%	$40.70
02/14/2001	03/12/2001	$0.035	0.33%	0.32%	$44.21
11/09/2000	12/12/2000	$0.035	0.33%	0.36%	$39.19
08/16/2000	09/12/2000	$0.034	0.41%	0.36%	$37.88
05/17/2000	06/12/2000	$0.034	0.48%	0.48%	$28.28
02/16/2000	03/13/2000	$0.034	0.49%	0.54%	$25.06
11/10/1999	12/13/1999	$0.034	0.51%	0.42%	$32.06
08/18/1999	09/13/1999	$0.033	0.51%	0.54%	$23.88
05/19/1999	06/14/1999	$0.032	0.5%	0.51%	$25.13
02/18/1999	03/12/1999	$0.032	0.4%	0.42%	$30.38
11/12/1998	12/14/1998	$0.033	0.51%	0.47%	$27.78
08/19/1998	09/14/1998	$0.031	0.55%	0.58%	$21.69
05/20/1998	06/12/1998	$0.031	0.71%	0.64%	$19.50
02/18/1998	03/12/1998	$0.031	0.71%	0.69%	$18.13
11/13/1997	12/12/1997	$0.031	0.82%	0.79%	$15.91
08/19/1997	09/12/1997	$0.030	0.86%	0.89%	$13.47
05/20/1997	06/12/1997	$0.030	1.04%	0.96%	$12.44
02/19/1997	03/12/1997	$0.030	1.14%	1.1%	$10.91
11/07/1996	12/12/1996	$0.030	1.21%	1.22%	$9.84
08/19/1996	09/12/1996	$0.028	1.27%	1.22%	$9.00
05/20/1996	06/12/1996	$0.028	1.3%	1.34%	$8.19
02/20/1996	03/12/1996	$0.028	1.28%	1.33%	$8.25
11/09/1995	12/12/1995	$0.028	1.52%	1.48%	$7.44
08/18/1995	09/12/1995	$0.025	1.6%	1.51%	$6.50
05/16/1995	06/12/1995	$0.024	1.66%	1.62%	$6.03
02/15/1995	03/13/1995	$0.024	1.66%	1.67%	$5.83
11/07/1994	12/12/1994	$0.024	1.86%	1.82%	$5.36
08/16/1994	09/12/1994	$0.021	1.82%	1.81%	$4.70
05/16/1994	06/13/1994	$0.021	1.67%	1.69%	$5.03
02/15/1994	03/14/1994	$0.021	1.69%	1.65%	$5.16
11/08/1993	12/13/1993	$0.021	1.69%	1.66%	$5.11
08/17/1993	09/13/1993	$0.019	1.53%	1.5%	$5.00
05/17/1993	06/14/1993	$0.019	1.52%	1.42%	$5.28
02/16/1993	03/12/1993	$0.019	1.58%	1.56%	$4.80
11/09/1992	12/14/1992	$0.019	1.44%	1.41%	$5.33
08/13/1992	09/14/1992	$0.016	1.44%	1.33%	$4.89
05/18/1992	06/12/1992	$0.016	1.6%	1.64%	$3.97
02/14/1992	03/12/1992	$0.016	1.42%	1.45%	$4.48
11/05/1991	12/12/1991	$0.016	1.56%	1.51%	$4.30
08/15/1991	09/12/1991	$0.014	1.34%	1.4%	$4.11
05/16/1991	06/12/1991	$0.014	1.5%	1.44%	$4.00
02/15/1991	03/12/1991	$0.014	1.48%	1.45%	$3.97
11/06/1990	12/12/1990	$0.014	1.89%	1.82%	$3.16
08/15/1990	09/12/1990	$0.013	1.68%	1.75%	$2.86
05/16/1990	06/12/1990	$0.013	1.82%	1.71%	$2.92
02/15/1990	03/12/1990	$0.013	1.9%	1.87%	$2.67
11/07/1989	12/12/1989	$0.013	1.92%	1.79%	$2.80
08/16/1989	09/12/1989	$0.011	1.42%	1.48%	$2.88
05/16/1989	06/12/1989	$0.011	1.7%	1.57%	$2.70
02/15/1989	03/13/1989	$0.011	1.88%	1.87%	$2.27
11/07/1988	12/12/1988	$0.011	2.16%	2.15%	$1.98
08/16/1988	09/12/1988	$0.009	2.16%	2.03%	$1.85
05/16/1988	06/13/1988	$0.009	1.96%	1.74%	$2.16
02/16/1988	03/14/1988	$0.009	1.88%	1.82%	$2.06
11/09/1987	12/14/1987	$0.009	1.97%	1.89%	$1.98
08/17/1987	09/14/1987	$0.008	1.23%	1.27%	$2.66
05/15/1987	06/12/1987	$0.008	1.48%	1.4%	$2.41
02/12/1987	03/12/1987	$0.008	1.47%	1.44%	$2.35
11/10/1986	11/12/1986	$0.008	1.61%	1.58%	$2.13
08/15/1986	08/20/1986	$0.008	1.35%	1.34%	$2.33
05/15/1986	05/19/1986	$0.008	1.43%	1.43%	$2.18
02/11/1986	02/13/1986	$0.008	1.88%	1.85%	$1.69
11/05/1985	11/07/1985	$0.008	1.99%	1.88%	$1.66
08/12/1985	08/14/1985	$0.007	1.76%	1.74%	$1.58

Projected Future Returns & Dividends for WBA

Based on past 10-year performance, here are WBA growth metrics:

Share price CAGR of -18.02%
Dividend CAGR of -2.96%

Using WBA CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

	WBA (DRIP)	WBA - No DRIP
Current Price	$11.98	$11.98
Start Shares	834.72	834.72
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	1,906.90	834.72
Dividends Payment	$0.03	$0.03
Annual Dividends	$261	$114
Yield on cost	2.61%	1.14%
Share Price	$1.64	$1.64
Total Dividends	$5,396	$3,996
Final Value	$3,131	$5,367

Estimated Future Value + Dividends - WBA

NOTE: Above numbers are our estimate based on WBA's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Company Info

Walgreens Boots Alliance, Inc. (WBA) had its IPO on 1980-03-17, and is traded on NASDAQ stock exchange.

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.

WBA website: https://www.walgreensbootsalliance.com

Loading signals…

DCF Model — WBA

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $11.98

—

Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today

—

grows for the next years

Then mature

—

every future dollar counted back to today

Pile of today-dollars

—

÷ shares

Implied price path

Year	FCF	Implied price

Sensitivity — fair value: growth ↓ × target return →