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	$430B	2.7x	17.0x
Lowe's	$164B	2.0x	13.4x
TJX Companies	$149B	2.6x	19.7x
Fast Retailing	$93.0B	4.0x	17.8x
O'Reilly Automotive	$86.0B	5.0x	22.5x
AutoZone	$75.0B	4.0x	17.5x
Wesfarmers	$69.5B	2.3x	17.8x
Alimentation Couche-Tard	$59.8B	0.8x	9.9x
Ross Dress For Less	$44.3B	2.1x	14.6x
Tractor Supply	$34.5B	2.3x	17.6x
CarMax	$29.6B	1.1x	26.6x
Ritchie Bros.	$23.7B	5.3x	17.3x
Ulta Beauty	$23.0B	2.0x	13.0x
Trent	$22.7B	10.6x	65.3x
Lithia Motors	$22.7B	0.6x	13.9x
Avolta	$22.1B	1.2x	13.3x
Casey's	$21.9B	1.3x	17.8x
Williams Sonoma	$21.6B	2.8x	13.3x
Burlington Stores	$20.6B	1.9x	18.0x
Hotai Motor	$20.3B	n/a	n/a
Penske Automotive Group	$20.1B	0.7x	13.1x
Dick's Sporting Goods	$20.0B	1.5x	10.4x
Chow Tai Fook Jewellery	$18.7B	1.6x	10.9x
Best Buy	$18.1B	0.4x	7.0x
AutoNation	$17.0B	0.6x	10.7x
D'Ieteren Gr	$13.9B	0.9x	8.5x
ADNOC	$13.8B	1.4x	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	13.0x
Bath & Body Works	$11.4B	1.5x	7.4x
Group 1 Automotive	$11.2B	0.5x	11.7x
Murphy USA	$10.8B	0.5x	10.8x
Floor & Décor	$10.6B	2.3x	20.6x
JD Sports Fashion	$10.3B	0.6x	4.2x
Sanrio	$10.0B	9.5x	24.8x
Asbury Automotive Group	$9.8B	0.6x	9.9x
Kingfisher	$9.6B	0.6x	5.4x
Lagardère	$8.9B	0.8x	6.8x
Five Below	$8.6B	2.1x	16.5x
Vibra Energia	$8.5B	0.3x	7.3x
Macy's	$8.1B	0.4x	4.4x
JB Hi Fi	$8.0B	1.2x	12.8x
RH	$7.8B	2.3x	12.7x
Urban Outfitters	$7.3B	1.3x	11.2x
Sonae	$7.2B	0.6x	6.2x
Pepkor	$7.2B	1.4x	8.3x
Sonic Automotive	$7.0B	0.5x	11.9x
Aritzia	$6.7B	3.1x	21.0x
Fielmann Group	$6.6B	2.4x	10.6x
Dillard's	$6.5B	1.0x	7.6x
Valvoline	$6.4B	3.8x	14.0x
Frasers Group	$6.1B	0.9x	n/a
Driven Brands	$6.0B	2.7x	11.0x
GameStop	$5.9B	1.6x	n/a
Lulu Retail	$5.8B	0.7x	7.0x
Rush Enterprises	$5.8B	0.8x	8.7x
MINISO Group Holding	$5.7B	2.2x	10.2x
Harvey Norman Holdings	$5.7B	2.1x	9.1x
Boot Barn	$5.5B	2.8x	17.6x
Eagers Automotive	$5.2B	0.7x	11.0x
Advance Auto Parts	$5.1B	0.6x	13.9x
Camping World	$4.9B	0.8x	19.7x
Foot Locker	$4.8B	0.6x	12.5x
Academy Sports + Outdoors	$4.7B	0.8x	6.9x
Boyd Group Services	$4.6B	1.4x	12.8x
Jumbo Greece	$4.4B	3.2x	8.6x
Signet Jewelers	$4.4B	0.7x	6.6x
USS Co.	$4.4B	6.0x	10.5x
Jarir	$4.2B	1.4x	12.8x
Hanesbrands	$4.1B	1.2x	8.0x
MR.DIY	$4.1B	3.5x	14.3x
Ceconomy	$4.1B	0.2x	3.5x
Douglas	$4.1B	0.8x	4.5x
Yamada Holdings	$4.0B	0.4x	8.4x
Mister Car Wash	$3.9B	3.8x	11.6x
Lojas Renner	$3.8B	1.4x	8.1x
ABC-Mart	$3.7B	1.4x	7.6x
Foschini Group	$3.7B	1.1x	5.2x
Metro Brands	$3.7B	12.1x	39.9x
Petco	$3.7B	0.6x	10.2x
Mr Price Group	$3.5B	1.5x	6.8x
Shimamura	$3.4B	0.7x	7.4x
Dunelm Group	$3.4B	1.4x	8.5x
CarGurus	$3.4B	3.7x	12.3x
Interparfums	$3.3B	3.1x	14.1x
WH Smith	$3.3B	1.4x	8.6x
Mobile World Investment Corp.	$3.3B	0.6x	11.4x
HORNBACH Holding	$3.3B	0.4x	5.5x
Workman	$3.1B	3.3x	16.0x
Home Product Center	$3.1B	1.4x	8.0x
Currys	$3.1B	0.3x	4.5x
ARKO	$2.9B	0.4x	11.9x
Savers Value Village	$2.9B	1.8x	10.5x
Carasso Motors	$2.9B	n/a	n/a
Super Retail Group	$2.8B	1.1x	5.8x
Fnac Darty	$2.8B	0.3x	4.6x
National Vision	$2.6B	1.4x	15.4x
Buckle	$2.5B	2.0x	9.6x
Sally Beauty Holdings	$2.5B	0.7x	5.8x
Daya Intiguna Yasa	$2.4B	4.9x	16.1x
BIC Camera	$2.3B	0.4x	8.1x
Groupe Dynamite	$2.3B	3.1x	9.8x
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	9.0x
Premier Investments	$2.1B	3.6x	10.9x
Fiskars	$2.1B	1.5x	10.1x
Pets at Home	$2.0B	1.0x	5.9x
New Wave Group	$2.0B	2.0x	11.7x
Watches of Switzerland	$1.9B	0.8x	6.8x
Magazine Luiza	$1.9B	0.3x	3.3x
Truworths	$1.8B	1.4x	5.1x
AutoCanada	$1.7B	0.4x	13.1x
MarineMax	$1.7B	0.7x	11.2x
Com7	$1.7B	0.7x	9.8x
PAL Group Holdings	$1.7B	1.1x	8.7x
Arhaus	$1.6B	1.3x	12.3x
Wickes Group	$1.6B	0.7x	6.5x
NEXTAGE	$1.5B	0.4x	10.9x
Bapcor	$1.5B	1.1x	8.4x
Leon's Furniture	$1.4B	0.8x	6.4x
Designer Brands	$1.4B	0.5x	12.4x
Autohellas	$1.4B	n/a	n/a
Matas	$1.4B	1.1x	7.3x
C&A	$1.4B	1.0x	5.0x
The ODP Corporation	$1.4B	0.2x	5.4x
MAP Active	$1.4B	1.2x	6.9x
America's Car-Mart	$1.4B	1.0x	13.5x
Winmark	$1.4B	16.4x	23.7x
Retailors	$1.3B	n/a	n/a
Caleres	$1.3B	0.5x	6.4x
Lindex Group	$1.3B	1.1x	6.4x
OneWater Marine	$1.3B	0.7x	16.4x
SMCP	$1.2B	0.9x	4.7x
Guararapes Confeccoes	$1.2B	0.6x	4.2x
Nick Scali	$1.2B	3.5x	11.1x
Siam Global House	$1.1B	1.1x	8.7x
Olaplex Holdings	$1.1B	2.7x	10.2x
Musti Gr	$1.0B	2.0x	n/a
Autosports Group	$998M	0.5x	9.0x
Doğuş Otomotiv	$961M	0.2x	2.2x
Fenix Outdoor	$951M	n/a	n/a
Grupo SBF	$924M	0.7x	4.9x
Accent Group	$914M	0.9x	5.0x
Genesco	$856M	0.4x	11.3x
Shoe Carnival	$856M	0.7x	7.6x
Kid	$822M	2.1x	8.5x
Maisons du Monde	$819M	0.7x	4.8x
Briscoe Group	$803M	1.7x	9.4x
Halfords Group	$803M	0.3x	3.3x
Wilcon Depot	$789M	1.3x	7.6x
Yatsen Group	$778M	1.5x	-26.6x
Build-A-Bear	$766M	1.5x	9.5x
Barnes & Noble Education	$742M	n/a	n/a
Mobilezone Holding	$737M	0.6x	8.8x
Mavi Jeans	$724M	0.7x	3.6x
Torrid	$712M	0.7x	6.9x
Teract	$694M	n/a	n/a
Card Factory	$655M	0.9x	3.6x
Children's Place	$648M	0.5x	9.1x
Lands' End	$635M	0.5x	6.7x
Forus	$614M	1.4x	8.5x
Beacon Lighting Group	$610M	2.8x	10.5x
ITAB Shop Concept	$602M	0.6x	5.5x
Byggmax Group	$589M	0.9x	6.2x
BasicNet	$574M	n/a	n/a
Fourlis Holdings	$554M	0.8x	11.9x
Unimot	$540M	n/a	n/a
Vertu Motors	$482M	0.1x	3.9x
Havertys	$465M	0.6x	n/a
Aspirasi Hidup Indonesia	$460M	0.8x	6.4x
Track & Field Co.	$439M	2.6x	11.0x
AutoWallis	$436M	0.3x	7.1x
J.Jill	$430M	0.7x	4.3x
The Tile Shop	$426M	1.2x	n/a
Universal Store	$424M	1.9x	6.9x
Adairs	$415M	1.0x	6.8x
XXL	$413M	0.6x	16.7x
Tricot	$408M	n/a	n/a
Victorian Plumbing Group	$402M	1.0x	9.6x
G-7 HOLDINGS	$387M	0.3x	n/a
United Arrows	$367M	0.3x	5.4x
Zumiez	$359M	0.4x	13.0x
Fais Holding	$358M	n/a	n/a
Bourrelier Gr	$351M	n/a	n/a
Duluth Holdings	$298M	0.5x	16.4x
a.k.a. Brands	$293M	0.5x	11.9x
Motorpoint Group	$272M	0.2x	8.0x
Damartex	$269M	n/a	n/a
Baby Bunting	$263M	0.8x	6.9x
Apranga	$246M	n/a	n/a
Marisa Lojas	$246M	n/a	n/a
Intermestic	$230M	0.7x	5.1x
Destination XL Group	$223M	0.5x	16.6x
Honeys Holdings	$216M	n/a	n/a
Tilly's	$205M	0.4x	-5.8x
Lulus	$192M	0.6x	-19.8x
Veste	$183M	0.9x	4.2x
Ludwig Beck am Rathauseck	$172M	n/a	n/a
Envela	$155M	0.8x	13.8x
Refuels	$150M	1.0x	77.5x
Dadelo	$148M	n/a	n/a
Bokusgruppen	$138M	0.7x	4.8x
Elektroimportoren	$135M	0.8x	8.0x
Mr Bricolage	$128M	0.4x	3.9x
Reitmans	$123M	n/a	n/a
Virsi	$116M	n/a	n/a
Shoe Zone	$111M	0.5x	5.5x
Cato	$111M	n/a	n/a
Hydrogen Refueling	$86.8M	3.0x	-9.0x
Pasquarelli Auto	$78.8M	0.2x	6.1x
Elon	$69.2M	0.1x	6.1x
Homestolife	$52.0M	n/a	n/a
SFD	$48.8M	n/a	n/a
Mister Spex	$42.8M	0.2x	-168.2x
GrowGeneration	$42.3M	0.2x	-4.0x
Riba Mundo Tecnologia	$42.2M	0.1x	14.3x
Autozi	$37.3M	n/a	n/a
Intersport Polska	$35.5M	n/a	n/a
Devernois	$12.0M	n/a	n/a
mResell Holding	$10.2M	n/a	n/a
TrenDevice	$8.2M	n/a	n/a
Hynion	$3.7M	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