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	$442B	2.7x	17.8x
Lowe's	$200B	2.3x	16.1x
TJX Companies	$183B	3.1x	22.8x
Fast Retailing	$113B	5.1x	22.3x
O'Reilly Automotive	$88.1B	5.0x	22.1x
Wesfarmers	$70.6B	2.3x	17.2x
AutoZone	$70.1B	3.6x	16.4x
Ross Dress For Less	$63.3B	2.8x	20.2x
Alimentation Couche-Tard	$62.8B	0.9x	10.1x
Tractor Supply	$32.5B	2.1x	16.1x
Ulta Beauty	$31.8B	2.6x	17.4x
Dick's Sporting Goods	$26.3B	1.6x	13.8x
Casey's	$26.2B	1.6x	19.6x
Williams Sonoma	$25.8B	3.3x	15.6x
Ritchie Bros.	$25.1B	5.5x	18.3x
Burlington Stores	$24.6B	2.2x	19.8x
CarMax	$24.6B	1.0x	24.4x
Lithia Motors	$22.4B	0.6x	13.0x
China Tourism Group Duty	$22.1B	2.8x	25.4x
Avolta	$21.8B	1.2x	13.0x
Chow Tai Fook Jewellery	$19.8B	1.7x	10.1x
Penske Automotive Group	$18.6B	0.6x	12.4x
Hotai Motor	$18.5B	2.1x	n/a
AutoNation	$17.5B	0.6x	10.6x
Best Buy	$17.4B	0.4x	6.6x
Trent	$15.6B	7.2x	42.2x
ADNOC	$14.4B	1.5x	12.2x
Grupo Elektra	$14.2B	n/a	n/a
D'Ieteren Gr	$13.1B	0.8x	17.8x
Five Below	$12.3B	2.7x	20.5x
Canadian Tire	$12.2B	1.0x	8.1x
Murphy USA	$11.0B	0.6x	11.1x
Asbury Automotive Group	$10.8B	0.6x	10.4x
Aritzia	$10.7B	4.5x	28.0x
Group 1 Automotive	$10.6B	0.5x	10.7x
Macy's	$10.6B	0.5x	5.9x
Floor & Décor	$10.0B	2.1x	18.7x
JD Sports Fashion	$9.7B	0.6x	3.8x
Kingfisher	$9.6B	0.6x	5.4x
Dillard's	$9.6B	1.5x	10.9x
Bath & Body Works	$9.5B	1.3x	7.0x
Vibra Energia	$9.2B	0.3x	7.6x
Lenskart Solutions	$8.8B	n/a	n/a
Lagardère	$8.6B	0.8x	5.3x
RH	$8.3B	2.4x	13.6x
Sonae	$8.0B	0.6x	6.0x
Eagers Automotive	$7.3B	0.8x	14.2x
Harvey Norman Holdings	$7.0B	2.3x	10.0x
Pepkor	$7.0B	1.2x	7.1x
JB Hi Fi	$6.9B	0.9x	10.3x
Urban Outfitters	$6.8B	1.1x	9.5x
Sanrio	$6.8B	6.0x	15.0x
Frasers Group	$6.6B	0.9x	5.7x
Boot Barn	$6.5B	3.0x	18.0x
MINISO Group Holding	$6.4B	2.2x	10.8x
Sonic Automotive	$6.2B	0.4x	10.2x
Groupe Dynamite	$6.2B	6.8x	19.1x
Rush Enterprises	$6.0B	0.8x	9.6x
Boyd Group Services	$5.9B	1.9x	15.8x
Lulu Retail	$5.7B	0.7x	7.3x
Academy Sports + Outdoors	$5.5B	0.9x	8.1x
Valvoline	$5.3B	3.0x	11.0x
Driven Brands	$5.1B	2.5x	10.1x
GameStop	$5.0B	1.3x	n/a
Signet Jewelers	$4.8B	0.7x	7.1x
Advance Auto Parts	$4.7B	0.5x	9.6x
USS Co.	$4.5B	6.4x	11.3x
Mobile World Investment Corp.	$4.5B	0.8x	13.1x
Jarir	$4.5B	1.5x	13.4x
Camping World	$4.4B	0.7x	17.2x
Fielmann Group	$4.4B	1.5x	6.5x
MR.DIY	$4.4B	3.5x	13.9x
Ceconomy	$4.3B	0.2x	3.6x
Douglas	$4.2B	0.8x	4.6x
Yamada Holdings	$4.1B	0.4x	9.2x
Jumbo Greece	$3.8B	2.6x	7.3x
Mister Car Wash	$3.7B	3.5x	10.8x
Fnac Darty	$3.6B	0.3x	5.4x
Petco	$3.6B	0.6x	9.1x
Home Product Center	$3.5B	1.6x	9.3x
Carasso Motors	$3.3B	n/a	n/a
Metro Brands	$3.3B	10.8x	35.8x
CarGurus	$3.3B	3.5x	10.6x
Shimamura	$3.1B	0.7x	7.2x
Foschini Group	$3.1B	0.8x	4.2x
Dunelm Group	$3.0B	1.2x	7.4x
Super Retail Group	$3.0B	1.1x	5.9x
HORNBACH Holding	$3.0B	0.4x	5.0x
Workman	$2.9B	3.1x	14.8x
Mr Price Group	$2.9B	1.2x	5.4x
Savers Value Village	$2.9B	1.8x	11.6x
ARKO	$2.9B	0.4x	12.4x
Sally Beauty Holdings	$2.9B	0.8x	6.6x
National Vision	$2.9B	1.4x	15.3x
Currys	$2.8B	0.2x	4.1x
ABC-Mart	$2.8B	1.1x	6.1x
Magazine Luiza	$2.7B	0.4x	4.8x
Buckle	$2.7B	2.1x	9.7x
Lojas Renner	$2.7B	0.9x	5.1x
Interparfums	$2.6B	2.5x	11.1x
Lovisa Holdings	$2.6B	4.4x	14.2x
Guess	$2.4B	0.7x	10.4x
NEXTAGE	$2.3B	0.6x	14.9x
Watches of Switzerland	$2.3B	1.0x	8.9x
Bilia	$2.3B	0.5x	8.0x
Eco-Shop Marketing	$2.3B	3.1x	20.2x
WH Smith	$2.2B	1.1x	7.4x
Clas Ohlson	$2.2B	1.6x	9.4x
BIC Camera	$2.1B	0.3x	8.1x
Pet Valu	$2.0B	2.4x	10.9x
New Wave Group	$2.0B	1.9x	12.0x
Fiskars	$1.9B	1.4x	11.5x
Arhaus	$1.8B	1.3x	12.9x
Doğuş Otomotiv	$1.7B	0.3x	4.8x
MarineMax	$1.7B	0.7x	15.1x
Com7	$1.7B	0.6x	8.7x
AutoCanada	$1.7B	0.5x	10.9x
Pets at Home	$1.7B	0.8x	5.7x
Autohellas	$1.7B	1.4x	5.2x
Nick Scali	$1.6B	4.6x	13.8x
Designer Brands	$1.6B	0.6x	12.9x
Daya Intiguna Yasa	$1.6B	3.3x	10.9x
Winmark	$1.6B	18.7x	27.2x
Leon's Furniture	$1.5B	0.8x	6.3x
PAL Group Holdings	$1.5B	1.0x	7.6x
Siam Global House	$1.5B	1.4x	11.4x
Truworths	$1.5B	1.1x	4.4x
Wickes Group	$1.4B	0.7x	5.9x
Caleres	$1.4B	0.5x	12.3x
Premier Investments	$1.4B	2.4x	7.7x
Retailors	$1.3B	n/a	n/a
Autosports Group	$1.3B	0.6x	10.3x
SMCP	$1.2B	0.9x	4.6x
Lindex Group	$1.2B	1.1x	5.9x
Matas	$1.2B	0.9x	6.0x
Olaplex Holdings	$1.2B	2.7x	12.6x
MAP Active	$1.1B	1.0x	5.8x
OneWater Marine	$1.1B	0.6x	15.9x
Guararapes Confeccoes	$1.1B	0.6x	3.8x
America's Car-Mart	$1.1B	0.8x	15.9x
Build-A-Bear	$1.0B	1.9x	12.3x
Genesco	$995M	0.4x	13.5x
Grupo SBF	$966M	0.7x	5.6x
Musti Gr	$952M	n/a	n/a
Fenix Outdoor	$924M	n/a	n/a
Bapcor	$883M	0.7x	5.9x
C&A	$876M	0.6x	2.8x
Mobilezone Holding	$840M	0.7x	10.2x
Maisons du Monde	$838M	0.7x	5.6x
Fourlis Holdings	$834M	n/a	n/a
Mavi Jeans	$809M	0.7x	5.0x
Shoe Carnival	$775M	0.7x	7.6x
Lands' End	$771M	0.6x	7.6x
Briscoe Group	$751M	1.6x	9.9x
Kid	$748M	1.9x	7.4x
Halfords Group	$739M	0.3x	3.1x
Forus	$723M	1.6x	9.0x
Accent Group	$711M	0.7x	3.7x
Teract	$705M	n/a	n/a
ME Group International	$675M	1.6x	4.1x
Children's Place	$671M	0.5x	47.1x
Wilcon Depot	$641M	1.1x	6.1x
AlSaif Stores for Dev	$618M	n/a	n/a
Unimot	$584M	n/a	n/a
Card Factory	$582M	0.8x	3.5x
Byggmax Group	$576M	0.9x	5.5x
Barnes & Noble Education	$572M	n/a	n/a
Zumiez	$548M	0.6x	13.4x
Torrid	$536M	0.5x	8.3x
Vertu Motors	$515M	0.1x	4.6x
Havertys	$509M	0.7x	n/a
ITAB Shop Concept	$502M	0.4x	3.8x
Beacon Lighting Group	$496M	2.2x	8.3x
BasicNet	$494M	n/a	n/a
Universal Store	$487M	2.1x	7.3x
Tricot	$450M	n/a	n/a
Track & Field Co.	$449M	2.3x	10.4x
United Arrows	$429M	0.4x	6.3x
Adairs	$428M	1.0x	5.8x
J.Jill	$419M	0.7x	5.0x
AutoWallis	$411M	n/a	n/a
G-7 HOLDINGS	$400M	0.3x	n/a
Victorian Plumbing Group	$391M	0.9x	9.0x
Aspirasi Hidup Indonesia	$369M	0.7x	6.5x
Envela	$366M	1.7x	23.8x
Fais Holding	$351M	n/a	n/a
Baby Bunting	$334M	0.9x	8.4x
a.k.a. Brands	$315M	0.5x	13.6x
Apranga	$301M	n/a	n/a
Bourrelier Gr	$289M	n/a	n/a
Dadelo	$282M	n/a	n/a
Damartex	$278M	0.5x	6.4x
Duluth Holdings	$273M	0.5x	12.2x
Yatsen Group	$273M	0.4x	182.5x
Intermestic	$270M	n/a	n/a
Marisa Lojas	$246M	n/a	n/a
Topps Tiles	$242M	0.6x	4.8x
Destination XL Group	$233M	0.5x	43.8x
Grupo Toky	$230M	0.8x	8.1x
Homestolife	$219M	n/a	n/a
Michael Hill Intl	$217M	0.5x	3.7x
Motorpoint Group	$214M	0.1x	5.8x
Lojas Quero-Quero	$188M	0.4x	6.0x
Ramsdens Holdings	$183M	1.2x	6.4x
Tilly's	$178M	0.3x	-10.0x
Honeys Holdings	$178M	0.5x	n/a
Bokusgruppen	$175M	0.7x	5.0x
Ludwig Beck am Rathauseck	$164M	n/a	n/a
Cato	$149M	n/a	n/a
Veste	$140M	n/a	n/a
Elektroimportoren	$126M	0.7x	7.5x
TheWorks.Co.uk	$123M	0.3x	3.5x
Virsi	$115M	0.2x	7.6x
Reitmans	$113M	n/a	n/a
Pasquarelli Auto	$99.4M	0.1x	6.7x
Mr Bricolage	$90.7M	0.3x	2.9x
Tokyo Lifestyle Co	$89.0M	n/a	n/a
Refuels	$87.4M	0.8x	1.7x
Shoe Zone	$74.3M	0.4x	4.7x
GrowGeneration	$72.8M	0.4x	-15.5x
Hydrogen Refueling Solns	$68.9M	3.1x	-10.6x
Lulus	$65.6M	n/a	n/a
Elon	$63.9M	0.1x	7.2x
Riba Mundo Tecnologia	$54.9M	0.2x	-6.2x
Mister Spex	$44.9M	0.2x	10.8x
SFD	$42.8M	n/a	n/a
Intersport Polska	$37.5M	n/a	n/a
Autozi	$22.1M	n/a	n/a
mResell Holding	$13.6M	0.8x	n/a
Devernois	$12.8M	n/a	n/a
TrenDevice	$8.2M	n/a	n/a
PixelFox	$5.3M	n/a	n/a
NR21	$3.3M	n/a	n/a
Robinson Europe	$2.7M	n/a	n/a
Hynion	$2.0M	n/a	n/a