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	$463B	2.9x	18.3x
Lowe's	$179B	2.1x	14.6x
TJX Companies	$163B	2.8x	21.0x
O'Reilly Automotive	$95.7B	5.5x	24.6x
Fast Retailing	$88.4B	3.9x	17.1x
AutoZone	$81.8B	4.3x	19.1x
Wesfarmers	$71.1B	2.4x	18.3x
Alimentation Couche-Tard	$58.7B	0.8x	9.9x
Ross Dress For Less	$50.7B	2.3x	16.7x
Tractor Supply	$37.9B	2.5x	19.1x
CarMax	$28.0B	1.0x	24.9x
Ulta Beauty	$25.9B	2.2x	14.6x
Ritchie Bros.	$25.3B	5.7x	18.8x
Williams Sonoma	$23.8B	3.1x	14.5x
Burlington Stores	$23.3B	2.1x	19.9x
Lithia Motors	$22.4B	0.6x	13.4x
Trent	$22.2B	10.3x	62.8x
Avolta	$21.2B	1.2x	12.9x
Casey's	$21.1B	1.3x	16.9x
Chow Tai Fook Jewellery	$20.9B	1.8x	11.6x
Penske Automotive Group	$20.5B	0.7x	13.1x
Dick's Sporting Goods	$20.1B	1.5x	10.4x
Hotai Motor	$19.0B	n/a	n/a
Best Buy	$18.4B	0.4x	7.0x
AutoNation	$17.5B	0.6x	10.8x
China Tourism Group Duty	$15.7B	2.0x	16.5x
ADNOC	$13.9B	1.5x	12.8x
D'Ieteren Gr	$13.6B	0.9x	10.1x
Grupo Elektra	$13.4B	n/a	n/a
Sanrio	$11.8B	11.0x	28.0x
Group 1 Automotive	$11.5B	0.5x	11.6x
Canadian Tire	$11.3B	1.0x	7.5x
Bath & Body Works	$10.7B	1.4x	7.1x
JD Sports Fashion	$10.6B	0.6x	4.3x
Floor & Décor	$10.3B	2.2x	19.5x
Murphy USA	$9.7B	0.5x	9.8x
Five Below	$9.6B	2.3x	17.7x
Asbury Automotive Group	$9.5B	0.5x	9.3x
Lagardère	$8.8B	0.8x	5.8x
Vibra Energia	$8.8B	0.3x	7.5x
Kingfisher	$8.7B	0.5x	5.0x
Macy's	$8.4B	0.4x	4.7x
JB Hi Fi	$8.3B	1.2x	13.2x
RH	$8.0B	2.4x	12.6x
Dillard's	$8.0B	1.2x	9.4x
MINISO Group Holding	$7.9B	2.9x	13.7x
Aritzia	$7.3B	3.4x	21.9x
Harvey Norman Holdings	$7.3B	2.5x	11.1x
Sonae	$7.2B	0.6x	6.0x
Sonic Automotive	$6.9B	0.5x	11.4x
Urban Outfitters	$6.6B	1.1x	9.8x
Eagers Automotive	$6.5B	0.8x	13.7x
Pepkor	$6.5B	1.2x	7.4x
Valvoline	$6.2B	3.6x	13.4x
Fielmann Group	$6.2B	2.2x	9.7x
Boot Barn	$6.1B	3.0x	18.6x
Frasers Group	$6.0B	0.9x	5.4x
Rush Enterprises	$6.0B	0.8x	9.2x
Driven Brands	$5.9B	2.7x	10.9x
Lulu Retail	$5.8B	0.7x	7.2x
GameStop	$5.8B	1.6x	n/a
Advance Auto Parts	$5.6B	0.6x	13.5x
USS Co.	$5.0B	6.9x	12.1x
Academy Sports + Outdoors	$4.8B	0.8x	7.1x
Foot Locker	$4.8B	0.6x	13.0x
Camping World	$4.7B	0.8x	18.9x
Boyd Group Services	$4.7B	1.5x	13.0x
Signet Jewelers	$4.6B	0.7x	7.0x
Hanesbrands	$4.6B	1.3x	8.7x
Jarir	$4.4B	1.5x	13.3x
Ceconomy	$4.3B	0.2x	3.6x
Douglas	$4.2B	0.8x	4.7x
Jumbo Greece	$4.2B	3.0x	8.3x
Mobile World Investment Corp.	$4.0B	0.7x	13.3x
Yamada Holdings	$3.9B	0.4x	8.4x
Petco	$3.8B	0.6x	10.2x
Metro Brands	$3.7B	12.4x	41.3x
Fnac Darty	$3.7B	0.3x	5.9x
Home Product Center	$3.6B	1.7x	9.8x
ABC-Mart	$3.6B	1.4x	7.6x
MR.DIY	$3.6B	3.0x	12.3x
Mister Car Wash	$3.6B	3.5x	10.8x
Shimamura	$3.5B	0.8x	7.7x
Dunelm Group	$3.5B	1.5x	8.6x
CarGurus	$3.4B	3.7x	11.9x
Super Retail Group	$3.4B	1.3x	6.9x
HORNBACH Holding	$3.3B	0.5x	5.6x
Lovisa Holdings	$3.2B	6.1x	19.6x
Mr Price Group	$3.2B	1.4x	6.5x
Lojas Renner	$3.2B	1.2x	6.5x
Savers Value Village	$3.2B	2.0x	11.7x
Carasso Motors	$3.1B	n/a	n/a
Foschini Group	$3.1B	0.9x	4.3x
Buckle	$3.0B	2.4x	11.1x
Interparfums	$3.0B	2.9x	13.0x
Groupe Dynamite	$3.0B	4.0x	12.6x
ARKO	$3.0B	0.4x	12.2x
Sally Beauty Holdings	$2.8B	0.8x	6.6x
Currys	$2.6B	0.2x	4.0x
WH Smith	$2.6B	1.1x	7.5x
Workman	$2.6B	2.7x	13.0x
Magazine Luiza	$2.5B	0.4x	4.5x
Pet Valu	$2.4B	2.9x	13.1x
PAL Group Holdings	$2.4B	1.6x	12.5x
National Vision	$2.4B	1.3x	13.6x
Guess	$2.3B	0.7x	9.8x
Clas Ohlson	$2.3B	1.8x	11.0x
Premier Investments	$2.2B	4.2x	13.1x
BIC Camera	$2.1B	0.3x	7.4x
Com7	$2.1B	0.8x	12.1x
Bilia	$2.0B	0.5x	7.5x
Fiskars	$2.0B	1.5x	10.5x
Arhaus	$1.9B	1.4x	13.7x
Pets at Home	$1.8B	0.9x	5.6x
Daya Intiguna Yasa	$1.8B	3.7x	12.0x
AutoCanada	$1.8B	0.5x	12.9x
Watches of Switzerland	$1.8B	0.8x	5.6x
New Wave Group	$1.7B	1.7x	10.5x
NEXTAGE	$1.7B	0.4x	11.7x
MarineMax	$1.7B	0.7x	13.7x
Winmark	$1.7B	19.7x	29.7x
Siam Global House	$1.6B	1.6x	12.6x
Leon's Furniture	$1.6B	0.8x	6.8x
Designer Brands	$1.5B	0.5x	13.7x
Nick Scali	$1.4B	4.5x	13.7x
Wickes Group	$1.4B	0.7x	6.0x
Autohellas	$1.4B	n/a	n/a
Truworths	$1.4B	1.2x	4.4x
The ODP Corporation	$1.4B	0.2x	5.5x
Matas	$1.3B	1.0x	6.9x
C&A	$1.3B	0.9x	4.7x
Retailors	$1.3B	n/a	n/a
Caleres	$1.3B	0.5x	6.8x
Lindex Group	$1.2B	1.1x	6.4x
SMCP	$1.2B	0.9x	4.7x
Guararapes Confeccoes	$1.2B	0.6x	4.4x
America's Car-Mart	$1.2B	0.9x	11.6x
OneWater Marine	$1.2B	0.7x	16.2x
MAP Active	$1.1B	1.0x	5.9x
Bapcor	$1.1B	0.9x	7.2x
Autosports Group	$1.1B	0.6x	10.1x
Olaplex Holdings	$1.0B	2.4x	9.7x
Musti Gr	$999M	2.0x	n/a
Fenix Outdoor	$895M	n/a	n/a
Genesco	$894M	0.4x	11.4x
Doğuş Otomotiv	$884M	0.2x	2.2x
Grupo SBF	$882M	0.6x	4.9x
Shoe Carnival	$858M	0.7x	7.9x
Build-A-Bear	$856M	1.7x	10.5x
Accent Group	$854M	0.8x	4.6x
Maisons du Monde	$843M	0.7x	5.7x
Kid	$818M	2.1x	8.0x
Wilcon Depot	$814M	1.3x	7.8x
Briscoe Group	$812M	1.7x	9.8x
Halfords Group	$750M	0.3x	3.1x
Mavi Jeans	$750M	0.7x	3.6x
Yatsen Group	$747M	1.4x	-32.2x
Card Factory	$709M	0.9x	4.0x
Lands' End	$699M	0.5x	7.3x
Mobilezone Holding	$685M	0.6x	8.3x
Teract	$684M	n/a	n/a
Children's Place	$654M	0.5x	10.3x
Barnes & Noble Education	$654M	n/a	n/a
Torrid	$647M	0.6x	6.4x
Fourlis Holdings	$591M	0.9x	13.0x
Byggmax Group	$586M	0.9x	6.0x
Beacon Lighting Group	$584M	2.7x	10.4x
Forus	$565M	1.4x	8.0x
Unimot	$523M	n/a	n/a
Adairs	$484M	1.2x	7.4x
Havertys	$475M	0.6x	n/a
Universal Store	$475M	2.2x	7.7x
Vertu Motors	$463M	0.1x	3.9x
J.Jill	$452M	0.7x	4.6x
Track & Field Co.	$444M	2.5x	10.7x
ITAB Shop Concept	$441M	0.4x	4.1x
BasicNet	$437M	n/a	n/a
Intermestic	$433M	1.3x	8.9x
Zumiez	$409M	0.5x	14.5x
AutoWallis	$404M	0.3x	6.9x
Tricot	$404M	n/a	n/a
United Arrows	$402M	0.4x	5.9x
Aspirasi Hidup Indonesia	$396M	0.7x	5.9x
The Tile Shop	$390M	1.1x	n/a
Big 5 Sporting Goods	$377M	0.5x	n/a
G-7 HOLDINGS	$375M	0.3x	n/a
Baby Bunting	$358M	1.1x	10.0x
Homestolife	$352M	n/a	n/a
Fais Holding	$346M	n/a	n/a
Victorian Plumbing Group	$325M	0.8x	7.8x
Duluth Holdings	$304M	0.5x	15.6x
Bourrelier Gr	$296M	n/a	n/a
a.k.a. Brands	$285M	0.5x	11.4x
Damartex	$261M	0.4x	6.2x
Motorpoint Group	$259M	0.2x	7.5x
Destination XL Group	$257M	0.6x	20.7x
Apranga	$253M	n/a	n/a
Marisa Lojas	$233M	n/a	n/a
Grupo Toky	$209M	0.9x	7.1x
Tilly's	$207M	0.4x	-5.8x
Dadelo	$200M	n/a	n/a
Honeys Holdings	$194M	0.5x	n/a
Envela	$190M	1.0x	15.4x
Bokusgruppen	$186M	0.8x	6.2x
Veste	$176M	0.9x	4.5x
Lojas Quero-Quero	$174M	0.3x	3.6x
Ludwig Beck am Rathauseck	$163M	n/a	n/a
Elektroimportoren	$136M	0.8x	7.6x
Cato	$125M	n/a	n/a
Reitmans	$123M	n/a	n/a
Virsi	$114M	n/a	n/a
Mr Bricolage	$111M	0.3x	3.6x
Shoe Zone	$95.0M	0.5x	6.0x
Refuels	$88.9M	0.6x	3.1x
Tokyo Lifestyle Co	$83.1M	n/a	n/a
GrowGeneration	$82.5M	0.5x	-8.7x
Hydrogen Refueling	$77.0M	3.6x	-7.8x
Pasquarelli Auto	$76.4M	0.2x	5.7x
Mister Spex	$61.0M	0.3x	42.9x
Elon	$60.9M	0.1x	5.4x
Riba Mundo Tecnologia	$43.8M	0.1x	5.8x
Autozi	$37.8M	n/a	n/a
SFD	$37.8M	n/a	n/a
Lulus	$34.3M	0.1x	-3.5x
Intersport Polska	$34.0M	n/a	n/a
Devernois	$11.6M	n/a	n/a
mResell Holding	$10.6M	n/a	n/a
TrenDevice	$8.1M	n/a	n/a
PixelFox	$5.6M	n/a	n/a
NR21	$3.4M	n/a	n/a
Robinson Europe	$2.7M	n/a	n/a
Hynion	$1.3M	n/a	n/a