Valuation The Home Depot, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-06-05 pm EDT			5-day change	1st Jan Change
310.78 ^USD	+0.27%		-2.01%	-9.68%

Jun. 04	Jefferies Adjusts Price Target on Home Depot to $360 From $361, Maintains Buy Rating	MT
May. 26	Declaration of Voting Results by The Home Depot	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Capitalization ¹	385,011	334,385	358,364	409,246	372,909	309,884	-	-
Change	-	-13.15%	7.17%	14.2%	-8.88%	-16.9%	-	-
Enterprise Value (EV) ¹	422,754	374,821	398,715	460,654	422,558	363,044	361,545	361,891
Change	-	-11.34%	6.37%	15.53%	-8.27%	-14.08%	-0.41%	0.1%
P/E ratio	23.7x	19.7x	23.8x	27.6x	26.3x	21.5x	19.9x	18.1x
PBR	-225x	-	346x	61.6x	29.1x	16.2x	14.3x	13.2x
PEG	-	2.64x	-2.51x	-20.85x	-5.77x	14.62x	2.43x	1.88x
Capitalization / Revenue	2.55x	2.12x	2.35x	2.57x	2.26x	1.81x	1.75x	1.67x
EV / Revenue	2.8x	2.38x	2.61x	2.89x	2.57x	2.12x	2.04x	1.95x
EV / EBITDA	16.3x	13.9x	16x	18.8x	16.9x	14.2x	13.4x	12.6x
EV / EBIT	18.3x	15.6x	18.4x	21.4x	19.7x	16.6x	15.6x	14.7x
EV / FCF	30.2x	32.6x	22.2x	28.2x	33.4x	21.7x	23.4x	21.4x
FCF Yield	3.31%	3.07%	4.5%	3.54%	2.99%	4.61%	4.28%	4.67%
Dividend per Share ²	7.6	-	8.52	9	-	9.314	9.876	10.58
Rate of return	2.06%	-	2.37%	2.18%	-	3%	3.18%	3.4%
EPS ²	15.53	16.69	15.11	14.91	14.23	14.44	15.62	17.12
Distribution rate	48.9%	-	56.4%	60.4%	-	64.5%	63.2%	61.8%
Net sales ¹	151,157	157,403	152,669	159,514	164,683	170,978	177,462	185,385
EBITDA ¹	25,902	27,014	24,936	24,560	25,011	25,574	27,019	28,728
EBIT ¹	23,040	24,039	21,689	21,526	21,497	21,883	23,134	24,667
Net income ¹	16,433	17,105	15,143	14,806	14,156	14,425	15,639	16,989
Net Debt ¹	37,743	40,436	40,351	51,408	49,649	53,160	51,661	52,007
Reference price ²	368.70	328.09	360.07	411.98	374.59	310.78	310.78	310.78
Nbr of stocks (in thousands)	1,044,239	1,019,186	995,262	993,363	995,511	997,117	-	-
Announcement Date	2/22/22	2/21/23	2/20/24	2/25/25	2/24/26	-	-	-

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.	21.52x	2.12x	14.2x	3%	310B
LOWE'S COMPANIES, INC.	17.54x	1.66x	11.89x	2.32%	118B
KINGFISHER PLC	11.62x	0.51x	4.89x	4.39%	6.37B
MR D.I.Y. GROUP (M)	21.99x	2.86x	11.29x	4.8%	3.83B
CLAS OHLSON AB	20.6x	1.93x	11.99x	2.57%	2.55B
HOME PRODUCT CENTER	13.07x	1.4x	7.95x	6.5%	2.39B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	11.23x	-	-	-	2.26B
HORNBACH HOLDING AG & CO. KGAA	8.42x	0.38x	4.79x	3.2%	1.42B
Average	15.75x	1.55x	9.57x	3.83%	55.86B
Weighted average by Cap.	20.19x	1.97x	13.35x	2.87%