Specialty Stores Valuation Multiples and Public Comps

Specialty Stores

See analyst estimates and all valuation multiples for Specialty Stores

Company	EV	EV/LTM Revenue	EV/LTM EBITDA
Home Depot	$426B	2.6x	16.8x
Lowe's	$162B	1.9x	13.2x
TJX Companies	$148B	2.6x	19.6x
Fast Retailing	$92.8B	4.0x	17.8x
O'Reilly Automotive	$87.1B	5.1x	22.8x
AutoZone	$75.3B	4.0x	17.6x
Wesfarmers	$68.5B	2.3x	17.5x
Alimentation Couche-Tard	$59.8B	0.8x	9.9x
Ross Dress For Less	$44.0B	2.0x	14.5x
Tractor Supply	$35.6B	2.3x	18.2x
CarMax	$29.3B	1.1x	26.3x
Ritchie Bros.	$23.8B	5.3x	17.4x
Trent	$23.0B	10.7x	65.9x
Ulta Beauty	$22.9B	2.0x	13.0x
Lithia Motors	$22.5B	0.6x	13.8x
Casey's	$22.2B	1.4x	18.1x
Avolta	$22.1B	1.2x	13.2x
Williams Sonoma	$21.1B	2.7x	13.0x
Burlington Stores	$20.8B	1.9x	18.2x
Hotai Motor	$20.4B	n/a	n/a
Dick's Sporting Goods	$20.1B	1.5x	10.4x
Penske Automotive Group	$20.0B	0.6x	13.1x
Chow Tai Fook Jewellery	$18.7B	1.6x	10.9x
Best Buy	$17.8B	0.4x	6.8x
AutoNation	$16.9B	0.6x	10.7x
D'Ieteren Gr	$13.9B	0.9x	8.6x
ADNOC	$13.9B	1.5x	12.9x
Grupo Elektra	$13.6B	n/a	n/a
Canadian Tire	$13.5B	1.1x	8.6x
China Tourism Group Duty	$12.8B	1.6x	12.9x
Bath & Body Works	$11.3B	1.5x	7.3x
Group 1 Automotive	$11.2B	0.5x	11.7x
Murphy USA	$10.8B	0.5x	10.8x
Floor & Décor	$10.4B	2.3x	20.3x
JD Sports Fashion	$10.2B	0.6x	4.1x
Sanrio	$9.9B	9.4x	24.5x
Asbury Automotive Group	$9.7B	0.6x	9.8x
Kingfisher	$9.6B	0.5x	5.4x
Lagardère	$8.9B	0.8x	6.8x
Five Below	$8.5B	2.1x	16.2x
Vibra Energia	$8.4B	0.3x	7.2x
Macy's	$8.1B	0.4x	4.4x
JB Hi Fi	$8.0B	1.2x	12.8x
RH	$7.6B	2.3x	12.4x
Sonae	$7.2B	0.6x	6.2x
Pepkor	$7.2B	1.4x	8.3x
Urban Outfitters	$7.0B	1.2x	10.8x
Sonic Automotive	$6.9B	0.5x	11.9x
Aritzia	$6.7B	3.1x	21.0x
Fielmann Group	$6.6B	2.3x	10.6x
Dillard's	$6.5B	1.0x	7.6x
Valvoline	$6.3B	3.7x	13.8x
Frasers Group	$6.0B	0.8x	n/a
Lulu Retail	$6.0B	0.8x	7.2x
Driven Brands	$5.9B	2.7x	10.9x
MINISO Group Holding	$5.8B	2.2x	10.3x
Harvey Norman Holdings	$5.7B	2.1x	9.1x
Rush Enterprises	$5.7B	0.7x	8.6x
GameStop	$5.5B	1.5x	n/a
Boot Barn	$5.5B	2.8x	17.4x
Advance Auto Parts	$5.2B	0.6x	14.3x
Eagers Automotive	$5.2B	0.7x	11.1x
Camping World	$4.9B	0.8x	19.5x
Foot Locker	$4.9B	0.6x	12.5x
Academy Sports + Outdoors	$4.7B	0.8x	6.9x
Boyd Group Services	$4.6B	1.4x	12.8x
USS Co.	$4.5B	6.1x	10.8x
Jumbo Greece	$4.3B	3.1x	8.4x
Signet Jewelers	$4.3B	0.6x	6.5x
Jarir	$4.2B	1.4x	12.9x
MR.DIY	$4.1B	3.5x	14.3x
Hanesbrands	$4.1B	1.2x	7.9x
Ceconomy	$4.1B	0.2x	3.5x
Douglas	$4.1B	0.8x	4.5x
Yamada Holdings	$4.0B	0.3x	8.3x
Lojas Renner	$3.8B	1.4x	8.0x
Mister Car Wash	$3.8B	3.7x	11.5x
Metro Brands	$3.8B	12.4x	41.0x
ABC-Mart	$3.8B	1.4x	7.7x
Foschini Group	$3.7B	1.1x	5.2x
Petco	$3.7B	0.6x	10.3x
Shimamura	$3.5B	0.7x	7.6x
Mr Price Group	$3.5B	1.5x	6.8x
Mobile World Investment Corp.	$3.4B	0.6x	11.6x
Dunelm Group	$3.4B	1.4x	8.4x
Interparfums	$3.3B	3.1x	14.0x
CarGurus	$3.3B	3.6x	12.1x
HORNBACH Holding	$3.3B	0.4x	5.5x
WH Smith	$3.3B	1.4x	8.5x
Workman	$3.2B	3.4x	16.5x
Home Product Center	$3.2B	1.4x	8.3x
Currys	$3.0B	0.2x	4.4x
Carasso Motors	$3.0B	n/a	n/a
ARKO	$2.9B	0.4x	11.9x
Savers Value Village	$2.8B	1.8x	10.3x
Super Retail Group	$2.8B	1.1x	5.8x
Fnac Darty	$2.8B	0.2x	4.5x
National Vision	$2.6B	1.4x	15.2x
Buckle	$2.5B	2.0x	9.4x
Sally Beauty Holdings	$2.4B	0.7x	5.7x
Groupe Dynamite	$2.4B	3.2x	10.1x
BIC Camera	$2.3B	0.4x	8.1x
Daya Intiguna Yasa	$2.3B	4.8x	15.7x
Pet Valu	$2.2B	2.7x	12.0x
Clas Ohlson	$2.2B	1.8x	10.8x
Bilia	$2.2B	0.5x	7.7x
Guess	$2.1B	0.7x	9.1x
Premier Investments	$2.1B	3.6x	10.9x
Fiskars	$2.1B	1.5x	10.1x
New Wave Group	$2.0B	2.0x	11.8x
Pets at Home	$2.0B	1.0x	5.9x
Watches of Switzerland	$1.9B	0.8x	6.8x
Magazine Luiza	$1.8B	0.3x	3.3x
Truworths	$1.8B	1.4x	5.1x
AutoCanada	$1.7B	0.4x	13.0x
MarineMax	$1.7B	0.7x	11.1x
PAL Group Holdings	$1.7B	1.1x	8.8x
Com7	$1.7B	0.7x	9.8x
Arhaus	$1.6B	1.2x	12.1x
Wickes Group	$1.6B	0.7x	6.5x
NEXTAGE	$1.5B	0.4x	10.7x
Bapcor	$1.5B	1.1x	8.4x
MAP Active	$1.5B	1.3x	7.3x
Leon's Furniture	$1.5B	0.8x	6.4x
C&A	$1.4B	1.0x	5.1x
Autohellas	$1.4B	n/a	n/a
Designer Brands	$1.4B	0.5x	12.4x
Matas	$1.4B	1.1x	7.3x
The ODP Corporation	$1.4B	0.2x	5.3x
America's Car-Mart	$1.4B	1.0x	13.4x
Retailors	$1.3B	n/a	n/a
Winmark	$1.3B	16.1x	23.2x
Lindex Group	$1.3B	1.2x	6.4x
Caleres	$1.3B	0.5x	6.2x
SMCP	$1.2B	0.9x	4.8x
OneWater Marine	$1.2B	0.7x	16.3x
Nick Scali	$1.2B	3.5x	11.1x
Guararapes Confeccoes	$1.2B	0.6x	4.1x
Siam Global House	$1.1B	1.1x	8.7x
Olaplex Holdings	$1.1B	2.6x	10.0x
Musti Gr	$1.0B	2.0x	n/a
Autosports Group	$991M	0.5x	8.9x
Doğuş Otomotiv	$934M	0.2x	2.2x
Grupo SBF	$930M	0.7x	4.9x
Accent Group	$930M	1.0x	5.1x
Fenix Outdoor	$928M	n/a	n/a
Genesco	$849M	0.4x	11.2x
Shoe Carnival	$840M	0.7x	7.4x
Maisons du Monde	$836M	0.7x	4.9x
Briscoe Group	$807M	1.7x	9.5x
Halfords Group	$801M	0.3x	3.3x
Kid	$790M	2.0x	8.1x
Yatsen Group	$777M	1.5x	-27.1x
Wilcon Depot	$771M	1.3x	7.4x
Barnes & Noble Education	$740M	n/a	n/a
Build-A-Bear	$739M	1.5x	9.2x
Mobilezone Holding	$732M	0.6x	8.7x
Mavi Jeans	$711M	0.7x	3.5x
Torrid	$701M	0.7x	6.8x
Teract	$694M	n/a	n/a
Children's Place	$651M	0.5x	9.2x
Card Factory	$651M	0.9x	3.6x
Lands' End	$630M	0.5x	6.6x
Forus	$608M	1.4x	8.4x
ITAB Shop Concept	$608M	0.6x	5.6x
Beacon Lighting Group	$596M	2.7x	10.3x
Byggmax Group	$587M	0.9x	6.1x
BasicNet	$574M	n/a	n/a
Fourlis Holdings	$552M	0.8x	11.8x
Unimot	$535M	n/a	n/a
Vertu Motors	$489M	0.1x	4.0x
Havertys	$460M	0.6x	n/a
Aspirasi Hidup Indonesia	$460M	0.8x	6.4x
Track & Field Co.	$445M	2.6x	11.2x
AutoWallis	$441M	0.3x	7.1x
J.Jill	$431M	0.7x	4.3x
XXL	$414M	0.6x	16.6x
Universal Store	$414M	1.9x	6.8x
Adairs	$410M	1.0x	6.8x
Tricot	$408M	n/a	n/a
The Tile Shop	$408M	1.2x	n/a
Victorian Plumbing Group	$391M	0.9x	9.3x
G-7 HOLDINGS	$385M	0.3x	n/a
United Arrows	$367M	0.3x	5.4x
Fais Holding	$356M	n/a	n/a
Zumiez	$353M	0.4x	12.8x
Bourrelier Gr	$351M	n/a	n/a
Duluth Holdings	$295M	0.5x	16.2x
a.k.a. Brands	$289M	0.5x	11.8x
Motorpoint Group	$271M	0.2x	8.0x
Damartex	$270M	n/a	n/a
Baby Bunting	$261M	0.8x	6.9x
Intermestic	$257M	0.8x	5.7x
Apranga	$247M	n/a	n/a
Marisa Lojas	$245M	n/a	n/a
Destination XL Group	$224M	0.5x	16.8x
Honeys Holdings	$216M	n/a	n/a
Tilly's	$198M	0.4x	-5.6x
Veste	$183M	0.9x	4.2x
Ludwig Beck am Rathauseck	$172M	n/a	n/a
Dadelo	$156M	n/a	n/a
Envela	$153M	0.8x	13.6x
Refuels	$151M	1.0x	78.1x
Bokusgruppen	$142M	0.7x	5.0x
Elektroimportoren	$135M	0.8x	8.0x
Mr Bricolage	$129M	0.4x	4.0x
Reitmans	$124M	n/a	n/a
Virsi	$116M	n/a	n/a
Cato	$111M	n/a	n/a
Shoe Zone	$110M	0.5x	5.5x
Hydrogen Refueling	$87.1M	3.0x	-9.1x
Pasquarelli Auto	$79.2M	0.2x	6.1x
Elon	$68.9M	0.1x	6.0x
Homestolife	$51.8M	n/a	n/a
SFD	$48.0M	n/a	n/a
Mister Spex	$42.8M	0.2x	-232.4x
Riba Mundo Tecnologia	$42.2M	0.1x	14.6x
GrowGeneration	$41.6M	0.2x	-4.0x
Lulus	$36.6M	0.1x	-3.8x
Intersport Polska	$35.9M	n/a	n/a
Autozi	$34.8M	n/a	n/a
Devernois	$12.0M	n/a	n/a
mResell Holding	$9.3M	n/a	n/a
TrenDevice	$8.2M	n/a	n/a
Hynion	$3.3M	n/a	n/a
PixelFox	$3.2M	n/a	n/a
Robinson Europe	$2.8M	n/a	n/a
NR21	$2.7M	n/a	n/a