5 Simple Charts Let You Compare Amazon to Walmart, Costco, and Target

A surprise is uncovered when Amazon is compared, by Bezos' own financial criteria, to its bricks-and-mortar peers.

Jun 21, 2014 at 5:24PM

Amazon (NASDAQ:AMZN) has one of the most misunderstood business models today because it doesn't play by the accepted rules which optimize financial metrics such as earnings per share. Unlike its bricks-and-mortar competitors Costco (NASDAQ:COST), Target (NYSE:TGT), and Walmart (NYSE:WMT), Amazon deliberately seeks to maximize its long-term future investible cash flows even at the cost of current profitability. But does that choice serve shareholders over the long term? Should investors be jumping on the Amazon bandwagon or should they keep their money in the established methods of doing business? An intriguing answer emerges from the following five charts .

Sales growth
The first chart reveals the compound annual growth rates of the four companies' sales from 2010 to 2013. Amazon is growing sales at an astonishingly faster pace than the other three with an annualized growth rate three times higher than that of even robustly growing Costco, while Target and Walmart are growing their sales roughly in pace with inflation. This clearly indicates the ample growth opportunities Amazon has available to capture if it can get there before others do.

Sales Growth

Source: Four most recent annual reports of each company.

Investible cash flow growth
Retail companies grow by building storefronts and/or warehouses and filling them with merchandise to sell to consumers. The cash available to internally fund such expansion of buildings and inventory without recourse to debt, as Amazon is doing, is the cash flow from operations with the change in inventory added back in. I call this the "investible cash flow",  the money available for commitment to capital expenditures and expansion of inventory.

Operating cash flow comes up short for our purposes because it subtracts the funds the CEO has allocated to expanding inventory; but inventory expansion is integral to the capital-allocation decision we are trying to get our arms around, so we don't want it removed. Free cash flow is even worse because it also subtracts the funds the CEO has allocated to expanding the facilities in which the additional inventory is stored and sold. These two items, inventory and capex, are the very things we are after; and we want to see how much capital the CEO has available before any is allocated to them. Investible cash flow fills the bill.

The next chart compares the companies' compound annual growth rates of investible cash flow over the past three years.

Cash Flow Growth

Both Amazon and Costco are growing investible cash flow at impressive rates; Target and Walmart, in stark contrast, have seen declines in their cash flow available for investment in growth opportunities.

Committing to growth
Having investible cash flow is one thing, but it must be invested in growth to, well, grow the company. This next chart illustrates the annual growth of investments in capital expenditures and inventory. Both Amazon and Costco have dramatically grown their investments over the past three years, while Walmart has pulled back slightly as its cash flow slid.

Investment Growth

Money well spent or money wasted?
Investing in growth is only worth it if the payoff exceeds the company's cost of capital. Otherwise the company is destroying value and should simply return the money to the shareholders. The next chart shows the amount of investible cash flow each company earns from its invested capital, which I define here as total assets minus non-interest-bearing current liabilities.

Cash Return On Invested Capital

Again Amazon stands out remarkably with a return well above that of Costco, which put in a good second place; Target and Walmart lag. One note of caution with Amazon, however, is that its return has fallen from 55% two years ago. The culprit is a steady rise in its, albeit superlative, working capital. This is something to keep an eye on as its future unfolds.

Valuation on cash flow
By standard valuation metrics, Amazon trades at a lofty premium; even stalwart Costco has consistently sold at a premium value. To understand Amazon, however, one must value it by cash generated, as Bezos himself does. The final chart illustrates how the story changes when you value each company in this manner, comparing apples to apples, using the ratio of enterprise value over investible cash flow. Suddenly both Amazon and Costco appear reasonably priced for their respective growth rates.


Amazon and Costco: Two ways to invest
Amazon is growing sales and investible cash flows at breathtaking speeds for a retailer, and the cash flow it earns on its invested capital is remarkable. With such demonstrated growth opportunities in front of it, who wouldn't want their money invested at a 40% annual return? Bezos may be pursuing an unorthodox business model, but his company is bringing in huge sums of additional money for each dollar it invests. For those who prefer to invest in companies that transform how business is done, Amazon is attractively priced at 20 times cash flow.

Costco is the big surprise. Using a more orthodox business model, it too is growing briskly with excellent cash returns on its capital. Better still, its valuation of 12 times cash flow shows no premium over its stagnant peers, Target and Walmart. For those who prefer to invest in established business models, Costco is a steal at these prices.

Both Amazon and Costco are growing prosperously through their own unique business methods; that makes each a good candidate for long-term investment.

If you only buy one more stock, let it be this small company below
Apple recently recruited a secret-development "dream team" to guarantee its newest smart device was kept hidden from the public for as long as possible. But the secret is out, and some early viewers are claiming its everyday impact could trump the iPod, iPhone, and the iPad. In fact, ABI Research predicts 485 million of this type of device will be sold per year. But one small company makes Apple's gadget possible. And its stock price has nearly unlimited room to run for early-in-the-know investors. To be one of them, and see Apple's newest smart gizmo, just click here!

Erik Eason owns shares of Amazon.com and bullish options of Costco. The Motley Fool recommends Amazon.com and Costco Wholesale. The Motley Fool owns shares of Amazon.com and Costco Wholesale. Try any of our Foolish newsletter services free for 30 days. We Fools may not all hold the same opinions, but we all believe that considering a diverse range of insights makes us better investors. The Motley Fool has a disclosure policy.

1 Key Step to Get Rich

Our mission at The Motley Fool is to help the world invest better. Whether that’s helping people overcome their fear of stocks all the way to offering clear and successful guidance on complicated-sounding options trades, we can help.

Feb 1, 2016 at 4:54PM

To be perfectly clear, this is not a get-rich action that my Foolish colleagues and I came up with. But we wouldn't argue with the approach.

A 2015 Business Insider article titled, "11 websites to bookmark if you want to get rich" rated The Motley Fool as the #1 place online to get smarter about investing.

"The Motley Fool aims to build a strong investment community, which it does by providing a variety of resources: the website, books, a newspaper column, a radio [show], and [newsletters]," wrote (the clearly insightful and talented) money reporter Kathleen Elkins. "This site has something for every type of investor, from basic lessons for beginners to investing commentary on mutual funds, stock sectors, and value for the more advanced."

Our mission at The Motley Fool is to help the world invest better, so it's nice to receive that kind of recognition. It lets us know we're doing our job.

Whether that's helping the entirely uninitiated overcome their fear of stocks all the way to offering clear and successful guidance on complicated-sounding options trades, we want to provide our readers with a boost to the next step on their journey to financial independence.

Articles and beyond

As Business Insider wrote, there are a number of resources available from the Fool for investors of all levels and styles.

In addition to the dozens of free articles we publish every day on our website, I want to highlight two must-see spots in your tour of fool.com.

For the beginning investor

Investing can seem like a Big Deal to those who have yet to buy their first stock. Many investment professionals try to infuse the conversation with jargon in order to deter individual investors from tackling it on their own (and to justify their often sky-high fees).

But the individual investor can beat the market. The real secret to investing is that it doesn't take tons of money, endless hours, or super-secret formulas that only experts possess.

That's why we created a best-selling guide that walks investors-to-be through everything they need to know to get started. And because we're so dedicated to our mission, we've made that available for free.

If you're just starting out (or want to help out someone who is), go to www.fool.com/beginners, drop in your email address, and you'll be able to instantly access the quick-read guide ... for free.

For the listener

Whether it's on the stationary exercise bike or during my daily commute, I spend a lot of time going nowhere. But I've found a way to make that time benefit me.

The Motley Fool offers five podcasts that I refer to as "binge-worthy financial information."

Motley Fool Money features a team of our analysts discussing the week's top business and investing stories, interviews, and an inside look at the stocks on our radar. It's also featured on several dozen radio stations across the country.

The hosts of Motley Fool Answers challenge the conventional wisdom on life's biggest financial issues to reveal what you really need to know to make smart money moves.

David Gardner, co-founder of The Motley Fool, is among the most respected and trusted sources on investing. And he's the host of Rule Breaker Investing, in which he shares his insights into today's most innovative and disruptive companies ... and how to profit from them.

Market Foolery is our daily look at stocks in the news, as well as the top business and investing stories.

And Industry Focus offers a deeper dive into a specific industry and the stories making headlines. Healthcare, technology, energy, consumer goods, and other industries take turns in the spotlight.

They're all informative, entertaining, and eminently listenable ... and I don't say that simply because the hosts all sit within a Nerf-gun shot of my desk. Rule Breaker Investing and Answers contain timeless advice, so you might want to go back to the beginning with those. The other three take their cues from the market, so you'll want to listen to the most recent first. All are available at www.fool.com/podcasts.

But wait, there's more

The book and the podcasts – both free ... both awesome – also come with an ongoing benefit. If you download the book, or if you enter your email address in the magical box at the podcasts page, you'll get ongoing market coverage sent straight to your inbox.

Investor Insights is valuable and enjoyable coverage of everything from macroeconomic events to investing strategies to our analyst's travels around the world to find the next big thing. Also free.

Get the book. Listen to a podcast. Sign up for Investor Insights. I'm not saying that any of those things will make you rich ... but Business Insider seems to think so.

Compare Brokers