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	$417B	2.6x	16.5x
Lowe's	$158B	1.9x	12.9x
TJX Companies	$145B	2.5x	19.1x
Fast Retailing	$86.7B	3.7x	16.5x
O'Reilly Automotive	$86.2B	5.0x	22.5x
AutoZone	$73.0B	3.9x	17.0x
Wesfarmers	$68.8B	2.3x	17.6x
Alimentation Couche-Tard	$63.3B	0.9x	10.5x
Ross Dress For Less	$43.9B	2.0x	14.5x
Tractor Supply	$35.7B	2.3x	18.2x
CarMax	$28.4B	1.1x	25.5x
Ritchie Bros.	$24.8B	5.5x	18.2x
Ulta Beauty	$23.5B	2.1x	13.4x
Trent	$22.7B	10.5x	64.8x
Avolta	$22.0B	1.2x	13.2x
Casey's	$21.8B	1.3x	17.7x
Burlington Stores	$21.5B	2.0x	18.8x
Lithia Motors	$21.5B	0.6x	13.1x
Williams Sonoma	$21.3B	2.8x	13.1x
Dick's Sporting Goods	$20.3B	1.5x	10.5x
Hotai Motor	$20.0B	n/a	n/a
Penske Automotive Group	$18.8B	0.6x	12.2x
Chow Tai Fook Jewellery	$18.7B	1.6x	10.9x
Best Buy	$17.2B	0.4x	6.6x
AutoNation	$16.4B	0.6x	10.3x
ADNOC	$13.7B	1.4x	12.8x
Canadian Tire	$13.7B	1.2x	8.7x
Grupo Elektra	$13.6B	n/a	n/a
D'Ieteren Gr	$13.3B	0.9x	8.4x
China Tourism Group Duty	$13.0B	1.6x	13.0x
Bath & Body Works	$11.1B	1.5x	7.2x
Murphy USA	$10.8B	0.5x	10.7x
Group 1 Automotive	$10.5B	0.5x	10.9x
Floor & Décor	$10.4B	2.3x	20.1x
JD Sports Fashion	$9.9B	0.6x	4.0x
Sanrio	$9.8B	9.2x	24.1x
Kingfisher	$9.4B	0.5x	5.3x
Asbury Automotive Group	$9.2B	0.5x	9.4x
Five Below	$9.0B	2.2x	17.3x
Lagardère	$8.8B	0.8x	6.8x
Vibra Energia	$8.2B	0.3x	7.0x
Macy's	$8.0B	0.4x	4.4x
JB Hi Fi	$7.8B	1.1x	12.5x
RH	$7.6B	2.3x	12.2x
Sonae	$7.2B	0.6x	6.1x
Pepkor	$7.1B	1.3x	8.1x
Urban Outfitters	$7.0B	1.2x	10.8x
Aritzia	$6.7B	3.1x	20.2x
Fielmann Group	$6.6B	2.4x	10.5x
Dillard's	$6.6B	1.0x	7.8x
Sonic Automotive	$6.6B	0.5x	11.2x
Frasers Group	$6.4B	0.9x	5.6x
Valvoline	$5.9B	3.5x	13.0x
Lulu Retail	$5.9B	0.7x	7.2x
Harvey Norman Holdings	$5.9B	2.1x	9.4x
GameStop	$5.8B	1.6x	n/a
Driven Brands	$5.8B	2.6x	10.7x
MINISO Group Holding	$5.7B	2.2x	10.1x
Boot Barn	$5.7B	2.9x	17.9x
Advance Auto Parts	$5.7B	0.6x	15.2x
Rush Enterprises	$5.6B	0.7x	8.5x
Eagers Automotive	$5.4B	0.7x	11.5x
Academy Sports + Outdoors	$5.2B	0.9x	7.6x
Foot Locker	$4.9B	0.6x	12.7x
Camping World	$4.9B	0.8x	19.1x
USS Co.	$4.6B	6.2x	11.1x
Boyd Group Services	$4.6B	1.4x	12.5x
Jumbo Greece	$4.5B	3.4x	8.8x
Jarir	$4.2B	1.4x	13.0x
Signet Jewelers	$4.2B	0.6x	6.4x
Douglas	$4.1B	0.8x	4.5x
Hanesbrands	$4.1B	1.2x	7.9x
Ceconomy	$4.0B	0.1x	3.4x
MR.DIY	$4.0B	3.4x	13.7x
Yamada Holdings	$3.9B	0.3x	8.2x
Metro Brands	$3.9B	12.7x	41.8x
Mister Car Wash	$3.9B	3.8x	11.6x
Lojas Renner	$3.7B	1.4x	7.7x
ABC-Mart	$3.7B	1.4x	7.6x
Petco	$3.6B	0.6x	10.1x
Mobile World Investment Corp.	$3.6B	0.7x	12.2x
Foschini Group	$3.5B	1.0x	5.0x
Dunelm Group	$3.5B	1.5x	8.7x
Shimamura	$3.5B	0.8x	7.6x
Home Product Center	$3.5B	1.6x	9.1x
Mr Price Group	$3.4B	1.4x	6.5x
HORNBACH Holding	$3.4B	0.5x	5.6x
CarGurus	$3.3B	3.6x	12.1x
Interparfums	$3.3B	3.1x	14.0x
WH Smith	$3.2B	1.3x	8.2x
Workman	$3.1B	3.3x	15.9x
Carasso Motors	$3.0B	n/a	n/a
Currys	$2.9B	0.2x	4.4x
ARKO	$2.9B	0.4x	11.8x
Super Retail Group	$2.9B	1.1x	5.9x
Savers Value Village	$2.8B	1.8x	10.2x
Fnac Darty	$2.7B	0.2x	4.4x
National Vision	$2.7B	1.4x	15.9x
Buckle	$2.5B	2.1x	9.6x
Groupe Dynamite	$2.5B	3.3x	10.6x
Sally Beauty Holdings	$2.4B	0.7x	5.7x
Clas Ohlson	$2.3B	1.9x	11.1x
Pet Valu	$2.2B	2.7x	12.1x
BIC Camera	$2.2B	0.3x	7.6x
Bilia	$2.2B	0.5x	8.2x
Guess	$2.1B	0.7x	9.1x
PAL Group Holdings	$2.1B	1.4x	11.0x
Daya Intiguna Yasa	$2.1B	4.3x	14.3x
Premier Investments	$2.1B	3.6x	10.8x
Fiskars	$2.0B	1.5x	10.2x
Pets at Home	$1.9B	1.0x	5.8x
New Wave Group	$1.9B	1.8x	10.9x
Watches of Switzerland	$1.9B	0.8x	6.2x
AutoCanada	$1.9B	0.5x	13.9x
Magazine Luiza	$1.7B	0.2x	3.1x
Com7	$1.7B	0.7x	10.0x
MarineMax	$1.7B	0.7x	10.8x
Truworths	$1.6B	1.3x	5.1x
NEXTAGE	$1.6B	0.4x	11.0x
Wickes Group	$1.6B	0.7x	6.4x
Arhaus	$1.5B	1.1x	11.3x
Leon's Furniture	$1.5B	0.8x	6.6x
Bapcor	$1.5B	1.1x	8.3x
Matas	$1.4B	1.1x	7.4x
Autohellas	$1.4B	n/a	n/a
Designer Brands	$1.4B	0.5x	12.6x
Winmark	$1.4B	16.7x	24.1x
Retailors	$1.4B	n/a	n/a
The ODP Corporation	$1.4B	0.2x	5.3x
America's Car-Mart	$1.3B	0.9x	13.0x
MAP Active	$1.3B	1.1x	6.6x
Lindex Group	$1.3B	1.2x	6.5x
Caleres	$1.3B	0.5x	6.4x
SMCP	$1.3B	0.9x	4.9x
C&A	$1.3B	0.9x	4.4x
Siam Global House	$1.2B	1.2x	9.7x
OneWater Marine	$1.2B	0.7x	16.3x
Nick Scali	$1.2B	3.6x	11.4x
Guararapes Confeccoes	$1.1B	0.6x	3.9x
Musti Gr	$1.0B	2.0x	n/a
Autosports Group	$1.0B	0.5x	9.1x
Olaplex Holdings	$981M	2.3x	9.1x
Doğuş Otomotiv	$961M	0.2x	2.2x
Accent Group	$934M	1.0x	5.1x
Fenix Outdoor	$922M	n/a	n/a
Grupo SBF	$919M	0.7x	4.9x
Briscoe Group	$896M	1.9x	10.5x
Genesco	$867M	0.4x	11.4x
Shoe Carnival	$835M	0.7x	7.4x
Maisons du Monde	$821M	0.7x	4.8x
Yatsen Group	$812M	1.6x	-31.5x
Wilcon Depot	$807M	1.3x	7.7x
Kid	$786M	2.0x	8.1x
Halfords Group	$783M	0.3x	3.2x
Barnes & Noble Education	$751M	n/a	n/a
Build-A-Bear	$744M	1.5x	9.2x
Mobilezone Holding	$737M	0.6x	8.8x
Mavi Jeans	$733M	0.7x	3.6x
Torrid	$696M	0.6x	6.8x
Teract	$694M	n/a	n/a
Children's Place	$656M	0.5x	9.5x
Card Factory	$652M	0.9x	3.6x
Lands' End	$644M	0.5x	6.8x
Beacon Lighting Group	$619M	2.8x	10.6x
Forus	$598M	1.4x	8.2x
Fourlis Holdings	$592M	0.9x	12.6x
Byggmax Group	$586M	0.9x	6.1x
BasicNet	$571M	n/a	n/a
Unimot	$524M	n/a	n/a
Vertu Motors	$491M	0.1x	4.0x
ITAB Shop Concept	$477M	0.4x	4.4x
Aspirasi Hidup Indonesia	$468M	0.9x	6.5x
Havertys	$443M	0.6x	n/a
AutoWallis	$438M	0.3x	7.1x
Track & Field Co.	$425M	2.5x	10.6x
Universal Store	$424M	1.9x	6.9x
J.Jill	$424M	0.7x	4.2x
The Tile Shop	$422M	1.2x	n/a
XXL	$414M	0.6x	16.0x
Adairs	$414M	1.0x	6.8x
Tricot	$408M	n/a	n/a
G-7 HOLDINGS	$388M	0.3x	n/a
Victorian Plumbing Group	$377M	0.9x	9.0x
United Arrows	$371M	0.3x	5.5x
Fais Holding	$358M	n/a	n/a
Zumiez	$339M	0.4x	12.2x
Bourrelier Gr	$338M	n/a	n/a
Duluth Holdings	$299M	0.5x	16.2x
Intermestic	$295M	0.9x	6.5x
a.k.a. Brands	$292M	0.5x	11.8x
Motorpoint Group	$272M	0.2x	8.0x
Damartex	$267M	n/a	n/a
Baby Bunting	$263M	0.8x	6.9x
Apranga	$247M	n/a	n/a
Marisa Lojas	$241M	n/a	n/a
Destination XL Group	$228M	0.5x	17.6x
Tilly's	$196M	0.3x	-5.6x
Honeys Holdings	$189M	0.5x	n/a
Veste	$182M	0.9x	4.2x
Bokusgruppen	$171M	0.8x	5.7x
Ludwig Beck am Rathauseck	$166M	n/a	n/a
Dadelo	$157M	n/a	n/a
Envela	$157M	0.8x	13.8x
Refuels	$141M	1.4x	105.8x
Elektroimportoren	$140M	0.8x	8.2x
Mr Bricolage	$137M	0.4x	4.2x
Reitmans	$125M	n/a	n/a
Virsi	$116M	n/a	n/a
Cato	$108M	n/a	n/a
Shoe Zone	$107M	0.5x	5.3x
Hydrogen Refueling	$80.2M	2.7x	-8.5x
Pasquarelli Auto	$78.8M	0.2x	6.0x
Mister Spex	$69.9M	0.3x	417.1x
Elon	$68.7M	0.1x	6.0x
Homestolife	$51.8M	n/a	n/a
SFD	$44.6M	n/a	n/a
Riba Mundo Tecnologia	$43.7M	0.1x	16.5x
GrowGeneration	$40.1M	0.2x	-3.9x
Autozi	$39.9M	n/a	n/a
Lulus	$35.2M	0.1x	-3.6x
Intersport Polska	$35.2M	n/a	n/a
Devernois	$11.6M	n/a	n/a
TrenDevice	$8.2M	n/a	n/a
mResell Holding	$7.7M	n/a	n/a
PixelFox	$3.1M	n/a	n/a
Hynion	$3.1M	n/a	n/a
Robinson Europe	$2.9M	n/a	n/a
NR21	$2.7M	n/a	n/a