Valuation The Home Depot, Inc.

Equities

Market Closed - Nyse Other stock markets 01:00:02 10/02/2026 +04			5-day change	1st Jan Change
381.00 ^USD	-1.08%		+1.71%	+10.72%

02-06	SKYX Platforms Corp. Announces Launch At Home Depot of Its Ceiling Plug & Play SKYFAN & Turbo Heater	CI
02-04	Wolfe Research Adjusts Price Target on Home Depot to $414 From $415, Maintains Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	293,008	390,264	346,309	355,537	409,246	379,290	-	-
Change	-	33.19%	-11.26%	2.66%	15.11%	-7.32%	-	-
Enterprise Value (EV) ¹	322,351	428,007	386,745	395,888	460,654	433,211	429,545	429,965
Change	-	32.78%	-9.64%	2.36%	16.36%	-5.96%	-0.85%	0.1%
P/E ratio	22.8x	24.1x	20.4x	23.6x	27.6x	27.1x	25.9x	23.8x
PBR	88.9x	-228x	-	343x	61.6x	30.8x	23.4x	21.6x
PEG	-	0.8x	2.73x	-2.49x	-20.85x	-4.84x	5.66x	2.66x
Capitalization / Revenue	2.22x	2.58x	2.2x	2.33x	2.57x	2.31x	2.21x	2.12x
EV / Revenue	2.44x	2.83x	2.46x	2.59x	2.89x	2.64x	2.51x	2.4x
EV / EBITDA	15.4x	16.5x	14.3x	15.9x	18.8x	17.4x	16.7x	15.8x
EV / EBIT	17.5x	18.6x	16.1x	18.3x	21.4x	20.4x	19.5x	18.4x
EV / FCF	19.7x	30.6x	33.6x	22.1x	28.2x	29.8x	27.6x	27x
FCF Yield	5.08%	3.27%	2.97%	4.53%	3.54%	3.35%	3.63%	3.71%
Dividend per Share ²	6.15	7.6	-	8.52	9	9.195	9.58	10.16
Rate of return	2.26%	2.03%	-	2.39%	2.18%	2.41%	2.51%	2.67%
EPS ²	11.94	15.53	16.69	15.11	14.91	14.07	14.72	16.04
Distribution rate	51.5%	48.9%	-	56.4%	60.4%	65.3%	65.1%	63.4%
Net sales ¹	132,110	151,157	157,403	152,669	159,514	164,275	171,413	178,842
EBITDA ¹	20,907	25,902	27,014	24,936	24,560	24,876	25,654	27,150
EBIT ¹	18,388	23,040	24,039	21,689	21,526	21,270	21,999	23,389
Net income ¹	12,866	16,433	17,105	15,143	14,806	14,023	14,559	15,795
Net Debt ¹	29,343	37,743	40,436	40,351	51,408	53,921	50,255	50,675
Reference price ²	272.16	373.73	339.79	357.23	411.98	381.00	381.00	381.00
Nbr of stocks (in thousands)	1,076,601	1,044,239	1,019,186	995,262	993,363	995,511	-	-
Announcement Date	23/02/21	22/02/22	21/02/23	20/02/24	25/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THE HOME DEPOT, INC.	27.36x	2.66x	17.58x	2.38%	383B
LOWE'S COMPANIES, INC.	23.14x	2.27x	15.77x	1.7%	156B
KINGFISHER PLC	15.63x	0.6x	5.93x	3.6%	7.98B
MR D.I.Y. GROUP (M)	26.42x	3.25x	13.01x	3.11%	4.3B
HOME PRODUCT CENTER	14.8x	1.52x	8.81x	5.79%	2.8B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	18.75x	-	-	1.83%	2.68B
CLAS OHLSON AB	19.07x	1.73x	9.85x	2.66%	2.32B
HORNBACH HOLDING AG & CO. KGAA	9.52x	0.4x	5.05x	2.96%	1.55B
Average	19.34x	1.77x	10.86x	3%	70.15B
Weighted average by Cap.	25.83x	2.51x	16.76x	2.23%