This case examines the decisions of Deutsche Bank research analyst, Karen Short, in May 2014 while
covering the stock of Whole Foods Market, the leading natural and organic food retailer. Having recently
issued a “buy” recommendation for the stock backed by a strong financial forecast, Short must reevaluate
her decision in the face of a lower-than-expected earnings announcement by the management of the
company and an associated price decline. This case is meant to introduce the foundations of financial
forecasting by exposing students to the mechanics of financial statement modeling and sensitivity
analysis.
Address the following questions:
1. How would you describe Whole Foods’ strategy?
2. Prepare a competitor analysis.
3. How attractive is Whole Foods’ market position? Is it sustainable?
4. What do the financial ratios tell you about the past and the future operating performance of
Whole Foods?
5. Do you agree with the existing financial assumptions in the Deutsche Bank forecast?
Case material
Case material can be found attached.
Report Format
The report has
to be:
1. single line spacing
2. font Times New Romans 11
3. margins should be 1 inch
4. length min 3/max 5 pages (exhibits excluded)
UV7269 Rev. Sept. 28, 2017
This public-sourced case was prepared by Chris Blankenship (MBA ’17) under the supervision of Michael J. Schill, Professor of Business Administration. It was written as a basis for class discussion rather than to illustrate effective or ineffective handling of an administrative situation. Copyright 2017 by the University of Virginia Darden School Foundation, Charlottesville, VA. All rights reserved. To order copies, send an e-mail to [email protected]. No part of this publication may be reproduced, stored in a retrieval system, used in a spreadsheet, or transmitted in any form or by any means—electronic, mechanical, photocopying, recording, or otherwise—without the permission of the Darden School Foundation. Our goal is to publish materials of the highest quality, so please submit any errata to [email protected].
Whole Foods Market: The Deutsche Bank Report
The latest numbers coming out of Whole Foods Market, Inc. (Whole Foods) in May 2014 took Deutsche Bank research analyst Karen Short and her team by surprise. On May 6, Whole Foods reported just $0.38 per share in its quarterly earnings report, missing Wall Street’s consensus of $0.41 and cutting earnings guidance for the remainder of the year. The company’s share price fell 19% to $38.93 the next day as Whole Foods’ management acknowledged that it faced an increasingly competitive environment that could compress margins and slow expansion. The only upbeat news was the 20% increase in the company’s quarterly dividend, up from $0.10 to $0.12 per share. Short and her team knew this was not the first time the market believed Whole Foods had gone stale. In 2006, Whole Foods’ stock had also declined 20% over fears of slowing growth and increasing competition, but had since bounced back and outperformed both its competition and the broader market (see Exhibit 1 for stock price performance). Nevertheless, it was time for Short and her team to discuss how the news altered their outlook for the company in a revised analyst report. The main point of discussion would certainly be whether Whole Foods still had a recipe for success.
The Grocery Industry
The U.S. grocery industry as a whole had historically been a low-growth industry, and, as a result of fierce competition, had typically maintained low margins. In 2012, the industry recorded over $600 billion in sales, a 3% increase from the previous year.1 Real demand growth was strongly tied to population growth, and consensus estimates for nominal long-term growth rate were between 2% and 3%.2 Key segments included conventional grocers such as Kroger, Publix, Safeway, and Albertsons; supercenters such as Wal-Mart and Target; natural grocers such as Whole Foods, Sprouts Farmers Market (Sprouts), and The Fresh Market (Fresh Market); and wholesalers such as Costco and Sam’s Club. Conventional grocers remained the primary destination for shoppers, but competition from Wal-Mart, wholesalers, and other low-price vendors had driven down conventional grocers’ share of food dollars for over a decade; for example, Wal-Mart was the largest food retailer in the United States in 2014, with 25% market share.3 Exhibit 2 provides market share information for the U.S. grocery market. The narrow margins and limited growth opportunities favored large competitors that could leverage efficiencies in purchasing and distribution to pass savings on to the consumer. As a result, many small competitors had been acquired or forced to close. Consumers were extremely price conscious and came to expect promotions (which were largely funded by manufacturers), and most shoppers did not have strong attachments to particular retail outlets.
1 Whole Foods Market annual report, 2013. 2 Hoover’s Inc., Grocery Stores & Supermarkets Industry Report, 2015. 3 Hoover’s Inc.
For the exclusive use of J. Vega, 2024.
This document is authorized for use only by Jose Vega in ACG 6175 – Spring 2024 taught by Pietro Bianchi, Florida International University from Mar 2024 to Apr 2024.
Page 2 UV7269
Given this environment, companies relentlessly searched for opportunities to achieve growth and improve margins. Many grocers had implemented loyalty programs to reward repeat shoppers, and most were trying to improve the in-store customer experience, for instance by using self-checkout lines and other operational adjustments to reduce checkout times, a source of frequent complaints. Given the high percentage of perishable goods in the industry, supply chain management was essential, and companies were using improved technology to more efficiently plan their inventories. Grocers also began promoting prepared foods, which could command higher margins and reach consumers who did not regularly cook their own meals. Finally, most major grocers offered private-label products, which allowed them to offer low prices while still capturing sufficient margins.
Despite operating in a competitive and low-growth industry, natural grocers had grown rapidly over the past two decades. Increasingly health-conscious consumers were concerned about the source and content of their food, which fueled natural grocers’ sustained growth (over 20% per year since 1990) despite their comparatively higher prices.4 In 2012, natural and organic products accounted for $81 billion in total sales in the United States, a 10% increase from the previous year.5 Organic products, which were more narrowly defined than natural products, accounted for about $28 billion of these sales and were expected to top $35 billion by the end of 2014.6 Exhibit 3 provides growth forecast and share data on the natural and organic segments. As of 2014, 45% of Americans explicitly sought to include organic food in their meals, and more than half of the country’s 18–29-year-old population sought it out.7 By specializing in such products, natural grocers were able to carve out a profitable niche: the three leading natural grocers (Whole Foods, Sprouts, and Fresh Market) had EBITDA margins of 9.5%, 7.7%, and 9.1% respectively, whereas Kroger, the leading conventional supermarket, had an EBITDA margin of only 4.5%.8 Exhibits 4 and 5 contain operating and financial information for selected companies in the U.S. grocery industry.
As expected, the segment’s attractiveness sparked increasing competition from both new entrants and established players from the other competing segments. Wal-Mart, Kroger, and others launched organic offerings targeted at health-conscious consumers, often at a much lower price point than similar products at natural grocers. While Whole Foods, other natural grocers, independent retailers, and food cooperatives were the primary source of organic products in the 1990s, by 2006, half of the country’s organic food was sold through conventional supermarkets.9 By 2014, organic products were available in over 20,000 natural food stores and nearly three out of four conventional grocers.10
Even in the face of this competition, Whole Foods maintained a position as the market leader for the natural and organic industry. As many grocers joined the natural and organic bandwagon, Whole Foods defended against misrepresentative claims. Whole Foods had recently introduced a system to rate fresh produce on a number of criteria, including sustainability and other characteristics important to natural and organic customers.11 The company’s website listed over 75 substances that were prohibited in all of its products and published additional measures for meat, seafood, and produce selection to ensure consumers had insight into the quality of their food. Whole Foods was the only U.S. retailer that labeled genetically modified foods, an area of some concern to health-conscious consumers.
4 USDA, Organic Market Overview, 2014. 5 Whole Foods Market annual report, 2013. 6 USDA. 7 Rebecca Riffkin, “Forty-Five Percent of Americans Seek Out Organic Food,” Gallup, August 7, 2014. 8 Author calculations using companies’ 10-Ks. 9 Carolyn Dimitri and Lydia Oberholtzer, “Expanding Demand for Organic Foods Brings Changes in Marketing,” Amber Waves, March 1, 2010. 10 USDA. 11 Whole Foods Market annual report, 2013.
For the exclusive use of J. Vega, 2024.
This document is authorized for use only by Jose Vega in ACG 6175 – Spring 2024 taught by Pietro Bianchi, Florida International University from Mar 2024 to Apr 2024.
Page 3 UV7269
Despite its remarkable growth, the natural and organic industry was not without its critics. Several academic and government studies had concluded that organic products were not significantly more nutritious than nonorganic goods and claimed that the inefficiency of organic production could harm the environment. Moreover, the continuing lack of official legal definitions of terms such as “natural” arguably made them effectively meaningless: one botanist argued the segment was “99% marketing and public perception.”12
Whole Foods Market
Whole Foods traced its roots to 1978, when John Mackey and Renee Lawson opened a small organic grocer called SaferWay in Austin, Texas. Two years later, it partnered with Craig Weller and Mark Skiles of Clarksville Natural Grocery to launch the first Whole Foods Market, one of the country’s first natural and organic supermarkets. In 1984, the company began expanding within Texas and in 1988 made its first move across state lines by acquiring the Louisiana-based Whole Foods Company; the next year it launched its first store in California. The company went public in 1992 and grew rapidly during the 1990s through both new store openings and acquisitions. Whole Foods launched its first international store in Canada in 2002 and acquired a natural supermarket chain in the United Kingdom in 2004.13 The company had consistently maintained high growth throughout the new century by increasing same-store sales and expanding its store count; same-store sales grew more than 5% in every year except 2008 and 2009, when the global financial crisis brought America into a severe recession. By 2013, the company’s growth strategy had moved away from acquisitions, and management saw improving same-store sales and continued new openings as its primary growth opportunities.14 Same-store sales—the most important growth criteria Wall Street used to evaluate retailers— had grown by at least 7% every year since 2010, far above other established grocers’ growth rates even after it began expanding its natural and organic offerings. The company had done all of this with no debt financing. Looking forward, Whole Foods management planned to eventually operate over 1,000 stores, up from the 362 it operated as of the end of fiscal year 2013.15 Exhibit 6 contains store count and same-store sales growth history for Whole Foods and other industry players.
Whole Foods positioned itself as “the leading retailer of natural and organic foods” and defined its mission as promoting “the vitality and well-being of all individuals by supplying the highest quality, most wholesome foods available.”16 The company’s sole operating segment was its natural and organic markets and nearly 97% of its revenues came from the United States. By 2013, the average Whole Foods store carried 21,000 SKUs and approximately 30% of sales outside the bakery and prepared-food segments were organic. Whole Foods reported $551 million in net income on $12.9 billion in sales in 2013, making it the clear leader of natural and organic grocers even though its numbers were still rather small compared to Kroger’s net income of $1.5 billion on more than $98 billion in sales.17
Facing increased competition in the segment, many analysts believed that Whole Foods’ biggest challenge was its reputation for high prices. For instance, Whole Foods charged $2.99 for a pound of organic apples, compared to $1.99 at Sprouts and even less at Costco.18 Indeed, many consumers derisively described the store as “Whole Paycheck,” and the company had historically opened its stores in high-income areas. In response to
12 “Victim of Success,” The Economist, August 2, 2014. 13 Company website. 14 Whole Foods Market annual report, 2013. 15 Tom Ryan, “Whole Foods Market Aims for 1,000 Stores in the U.S.,” Forbes, July 5, 2011. 16 Whole Foods Market annual report, 2013. 17 Whole Foods Market annual report, 2013. 18 “Victim of Success.”
For the exclusive use of J. Vega, 2024.
This document is authorized for use only by Jose Vega in ACG 6175 – Spring 2024 taught by Pietro Bianchi, Florida International University from Mar 2024 to Apr 2024.
Page 4 UV7269
this image, the company had already begun marketing private labels (365 and 365 Everyday Value), begun competitive price matching and promotional sales, and launched a printed value guide (The Whole Deal) that featured coupons, low-budget recipes, and other tips for price-conscious consumers.19 Additionally, many Whole Foods supporters often pointed out that they were willing to pay a premium price for a premium product.
The Research Report
The recent collapse of Whole Foods’ stock price had caught Short and her team flatfooted. After all, heated competition in the grocery space was nothing new, even for Whole Foods, but the company had nonetheless maintained both its favorable margins and high growth rate for years. Short, along with many other analysts across Wall Street, had been strongly in the bull camp prior to the recent earnings report. Short’s report from the past month recommended to investors that Whole Foods stock was a “buy” and worth $60 per share. This argument was based on ongoing gains to expected revenue growth and EBITDA margins in the coming year (the report built in expectations of revenue growth of 11% and 14%, respectively, in 2014 and 2015; and EBITDA margins of 9.4% and 9.8%, respectively, in 2014 and 2015). The main question now facing the team was whether to adjust its financial forecast for Whole Foods in light of recent news. Exhibit 7 contains a version of the forecast model with the assumptions used for Short’s previous report. As an additional benchmark, Exhibit 8 reports prevailing capital market information. As Short reconsidered her position, her team fleshed out the case for both a bearish and bullish view on Whole Foods.
From the bears’ perspective, the natural and organic market was becoming saturated as more companies offered organic products at lower cost. This competition would soon compress Whole Foods’ margins, while at the same time stealing market share and causing same-store sales to slow or even decline.20 Several analysts had downgraded Whole Foods after the company issued its disappointing quarterly results.21 A report put out the previous week by another bank noted that 85% of Whole Foods’ stores were within three miles of a Trader Joe’s—a privately owned natural grocer—up from 44% in 2005; similar overlap with Sprouts had grown from 3% to 16% and with Fresh Market from 1% to 14%. Moreover, Whole Foods was running out of dense, highly educated, high-income neighborhoods to open new stores in, which could either force the company to rely more on low-price offerings or slow its rapid expansion.22 Such a shift in strategy could take the company into uncharted territory and risk its reputation as a premium brand. Finally, the bears were concerned that the new competitive reality would cause the market to fundamentally revalue Whole Foods. The company had long traded at a substantial premium, at times exceeding Kroger’s market value, despite the latter company’s substantial size advantage (compared to Whole Foods, Kroger had 7.3 times as many stores that generated 7.6 times as many sales and 3.6 times as much EBITDA). Such a premium could only be justified if Whole Foods could continue growing, both at its existing stores and in terms of its overall footprint. The team noted that even if it cut the price target from $60 to $40, Whole Foods would still trade at a premium to its competitors in the conventional grocers’ segment.
The bulls believed the combination of Whole Foods’ leadership in natural and organic offerings, shifting consumer preferences, and organic food’s small but rapidly growing market provided ample runway for
19 Whole Foods Market annual report, 2013. 20 Karen Short and Shane Higgins, “The Bear vs. Bull Thesis; We Remain in the Bull Camp,” Deutsche Bank, 2014. 21 Annie Gasparro, “Slow to Cut Prices, Whole Foods is Punished,” Wall Street Journal, May 7, 2014. 22 Edward Kelly, Judah Frommer, and Lauren Wood, “Analysis of Emerging Headwinds Suggests Pullback May Not be a Buying Opportunity,”
Credit Suisse, 2014.
For the exclusive use of J. Vega, 2024.
This document is authorized for use only by Jose Vega in ACG 6175 – Spring 2024 taught by Pietro Bianchi, Florida International University from Mar 2024 to Apr 2024.
Page 5 UV7269
sustained growth at high margins.23 As the clear leader in the segment, Whole Foods was well positioned to benefit from consumers’ increasingly health-conscious decision making. Moreover, Whole Foods was not just another retailer that offered natural products; it was the standard bearer and thought leader for the industry, making it top of mind for anyone interested in the type of healthy products Whole Foods brought into the mainstream. Its competitors were merely imitating what Whole Foods pioneered and continued to lead, giving the company a sustainable advantage.24 While competition could put downward pressure on some of Whole Foods’ prices, the company had the stature to maintain its margin targets even with competitive price cuts by driving sales toward higher-margin categories like prepared foods, where the grocer could more readily differentiate its products. Moreover, the company’s high prices gave it more room to adjust prices on goods where it directly competed with lower-cost retailers; past work by Short’s team had shown that Whole Foods could match Kroger on 10,000 SKUs–equivalent to all the non-private-label nonperishable products the company offered—and still maintain nearly a 35% gross margin, which was within Whole Foods’ target range.25 Similar analyses against other competitors also suggested ample room to selectively compete on prices while maintaining its overall margin targets. Additionally, Whole Foods had opportunities to reduce operating expenses, which the bulls thought would offset decline in revenue from pricing pressure over the next few years. While some analysts were concerned that Whole Foods’ expansion would take it into lower-income areas that were distinct from the company’s historical target market, the bulls believed that Whole Foods private- label products offered a chance to provide similar, high-quality products at a more accessible price point while protecting margins and providing a promising new avenue for growth.26 While the bulls acknowledged that Whole Foods traded at a premium, they thought the company’s higher growth rates, attractive margins, and position as a market leader provided ample justification for its higher valuation.
Whole Foods’ CEO John Mackey was firmly in the bull camp. While he acknowledged that Whole Foods’ best-in-the-industry sales per square foot and margins would attract competition, he claimed: “We are and will be able to compete successfully” and that the pricing gap between Whole Foods and the competition would not disappear.27 More importantly, he claimed that no competitor offered the quality of products that Whole Foods could, regardless of how these competitors chose to market their products. Alluding to the lack of a clear legal definition for natural foods, he alleged that many competitors marketed standard commercial meat and other perishable goods under misleading labels, and said that Whole Foods could more aggressively advertise its superior quality to maintain its differentiation from the competition. Similarly, the company was making investments to improve the customer experience, already seen by many as one of its stronger points, by shortening wait times and offering higher-quality self-service food. Behind the scenes, it was reallocating support personnel on a regional rather than store-by-store basis in an effort to cut costs. After hinting at several projects in the pipeline that would help Whole Foods thrive in the new reality of stronger competition, he said that Whole Foods “is not sitting still. We are still very innovative!”
23 Short and Higgins. 24 Short and Higgins. 25 Short and Higgins. 26 Scott Davis, “Whole Foods Holistic Growth Plan,” Forbes, April 30, 2014. 27 Author interview with John Mackey, March 22, 2016.
For the exclusive use of J. Vega, 2024.
This document is authorized for use only by Jose Vega in ACG 6175 – Spring 2024 taught by Pietro Bianchi, Florida International University from Mar 2024 to Apr 2024.
Page 6 UV7269
Exhibit 1
Whole Foods Market: The Deutsche Bank Report
Share Price Performance of Whole Foods Market Indexed to S&P 500 Index (January 2005 to April 2014)
Data source: Yahoo! Finance, author analysis.
$0
$10
$20
$30
$40
$50
$60
$70
Jan-05 Jan-06 Jan-07 Jan-08 Jan-09 Jan-10 Jan-11 Jan-12 Jan-13 Jan-14
Whole Foods Market S&P500 Index matched to WFM Jan 05 Price
For the exclusive use of J. Vega, 2024.
This document is authorized for use only by Jose Vega in ACG 6175 – Spring 2024 taught by Pietro Bianchi, Florida International University from Mar 2024 to Apr 2024.
Page 7 UV7269
Exhibit 2
Whole Foods Market: The Deutsche Bank Report
Select Market Share Data
Source: Market Share Reporter (Farmington Hills, MI: Gale, 2014) and author analysis.
Grocery Sales by Channel Actual 2011 2016
Traditional Supermarkets 40.1% 37.4% Supercenters 17.2% 18.5% Convenience Stores 15.1% 15.6% Wholesale Clubs 8.5% 9.0% Drug Stores 5.5% 5.9% Mass Merchandisers 4.4% 2.8% Limited Assortment Grocery Stores 2.7% 3.7% Dollar Stores 2.2% 2.3% Other 4.3% 4.9%
Top Grocery Retailers in North America 2012 Revenue
($ billions) Wal-Mart 145.0 Kroger 96.3 Costco 87.3 Target 73.1 Safeway 44.5 Loblaw Cos. 31.8 Publix 27.5 Ahold USA Retail 27.3 7-Eleven 22.0 C&S Wholesale Grocers 21.4 Delhaize America 19.5 H-E-B Grocery Co. 19.4 Sobeys 17.7 Dollar General Corp. 16.1 Meijer, Inc. 14.6 Wakefern Food Corp. 13.6 Metro Inc. 12.0 Whole Foods Market 11.7
For the exclusive use of J. Vega, 2024.
This document is authorized for use only by Jose Vega in ACG 6175 – Spring 2024 taught by Pietro Bianchi, Florida International University from Mar 2024 to Apr 2024.
Page 8 UV7269
Exhibit 3
Whole Foods Market: The Deutsche Bank Report
U.S. Store Count Forecast—Natural and Organic Share versus Total Industry
Data source: Deutsche Bank Research; Food Marketing Institute.
2013 2014 2015 2016 2017 2018
Conventional Supermarkets 36,092 36,092 36,092 36,092 36,092 36,092
Natural and Organic Subtotal 1,367 1,572 1,808 2,079 2,391 2,750 Assumed Growth Rate 15% 15% 15% 15% 15% N&O Share of Industry 3.6% 4.2% 4.8% 5.4% 6.2% 7.1%
For the exclusive use of J. Vega, 2024.
This document is authorized for use only by Jose Vega in ACG 6175 – Spring 2024 taught by Pietro Bianchi, Florida International University from Mar 2024 to Apr 2024.
Page 9 UV7269
Exhibit 4
Whole Foods Market: The Deutsche Bank Report
Selected Operating Data for Comparable Companies
Note: “Other natural & organic” is composed of Sprouts and Fresh Market. “Conventional grocer” is composed of Kroger, Safeway, and SuperValu. “Supercenters and wholesalers” is composed of Wal-Mart and Costco.
Source: Company SEC filings, 2003–2013.
-20%
-10%
0%
10%
20%
30%
40%
50%
2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013
Average Sales Growth
Whole Foods Market Other natural & organic Conventional grocer Supercenters and wholesalers
0%
2%
4%
6%
8%
10%
2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013
Average EBITDA Margins
Whole Foods Market
Other natural & organic
Conventional grocer
Supercenters and wholesalers
For the exclusive use of J. Vega, 2024.
This document is authorized for use only by Jose Vega in ACG 6175 – Spring 2024 taught by Pietro Bianchi, Florida International University from Mar 2024 to Apr 2024.
Page 10 UV7269
Exhibit 5
Whole Foods Market: The Deutsche Bank Report
Selected Financial Data for Comparable Companies (in millions of USD, except percentages, ratios, and per share data;
financial statement data as of fiscal year 2013)
Data sources: Value Line, Mergent Online, YCharts, Yahoo! Finance, Standard and Poor’s, company SEC filings, and author estimates.
Company Sales EBITDA
Market Cap of Equity
Total Debt Beta
Bond Credit Rating
Natural & Organic Whole Foods Market 12,917 1,222 14,481 0 0.70 N.A. Sprouts Farmers Market 2,438 187 4,102 304 0.75 BB- The Fresh Market 1,512 138 1,554 25 0.80 N.A.
Conventional Grocers Kroger 98,375 4,428 23,679 11,311 0.70 BBB Safeway 36,139 1,579 7,899 4,451 0.75 BBB Supervalu 17,155 720 1,876 2,531 1.00 B-
Supercenters and Wholesalers Wal-Mart 476,294 35,742 251,747 55,245 0.60 AA Target 72,596 6,452 36,806 14,089 0.75 A Costco 105,156 3,999 49,257 4,985 0.75 A+
For the exclusive use of J. Vega, 2024.
This document is authorized for use only by Jose Vega in ACG 6175 – Spring 2024 taught by Pietro Bianchi, Florida International University from Mar 2024 to Apr 2024.
Page 11 UV7269
Exhibit 6
Whole Foods Market: The Deutsche Bank Report
Store Growth Statistics for Whole Foods and Other Industry Comparables
Data source: Company SEC filings; Deutsche Bank Research; Food Marketing Institute.
2008 2009 2010 2011 2012 2013 Total Stores Trader Joe's 400 Whole Foods Market 275 284 299 311 335 362 Sprouts 36 40 43 103 148 167 Fresh Market 86 92 100 113 129 151
Natural Grocers 72 Fairway 14 Other Natural and Organic Retailers 200 Kroger 2,481 2,469 2,460 2,435 2,424 2,640 Safeway 1,739 1,725 1,694 1,678 1,641 1,335 SuperValu 2,474 2,421 2,349 2,394 2,434 2,396 Wal-Mart (including Sam's Club, U.S. only) 4,258 4,360 4,413 4,479 4,625 4,835 Costco (U.S., Canada, & Mexico) 512 527 540 592 606 634
2008 2009 2010 2011 2012 2013 Same-Store Sales Growth Whole Foods Market 4.0% -4.0% 7.0% 8.0% 8.0% 7.0% Sprouts 9.0% 2.6% 2.3% 5.1% 9.7% 10.7% Fresh Market -1.5% -1.1% 5.0% 5.4% 5.7% 3.2% Kroger (excluding fuel) 5.3% 3.1% 2.5% 4.9% 3.5% 3.6% Safeway (excluding fuel) 1.5% -4.9% -0.5% 4.9% 1.6% 0.2% SuperValu (including fuel) 0.5% -1.2% -5.1% -6.0% -2.8% -2.4% Wal-Mart (U.S. only) 3.5% -0.8% -0.6% 1.6% 2.4% -0.5% Costco (including fuel) 8.0% -4.0% 7.0% 10.0% 7.0% 6.0%
For the exclusive use of J. Vega, 2024.
This document is authorized for use only by Jose Vega in ACG 6175 – Spring 2024 taught by Pietro Bianchi, Florida International University from Mar 2024 to Apr 2024.
Page 12 UV7269
Exhibit 7
Whole Foods Market: The Deutsche Bank Report
Deutsche Bank Model (in millions of USD, except per share figures)
Data source: Company financial reports, Deutsche Bank research, and author estimates.
Actual Actual Actual Forecast Forecast At Fiscal Year End 2011 2012 2013 2014 2015
Store