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	$437B	2.7x	17.6x
Lowe's	$198B	2.3x	16.0x
TJX Companies	$173B	2.9x	21.5x
Fast Retailing	$106B	4.7x	20.6x
O'Reilly Automotive	$93.8B	5.3x	23.5x
AutoZone	$74.7B	3.8x	17.4x
Wesfarmers	$73.2B	2.3x	17.4x
Alimentation Couche-Tard	$63.1B	0.9x	10.1x
Ross Dress For Less	$61.3B	2.7x	19.5x
Tractor Supply	$34.7B	2.2x	17.2x
Ulta Beauty	$31.3B	2.6x	17.1x
Ritchie Bros.	$25.6B	5.6x	18.4x
Williams Sonoma	$25.4B	3.2x	15.4x
Dick's Sporting Goods	$25.4B	1.5x	13.3x
Casey's	$25.3B	1.5x	18.9x
CarMax	$24.3B	0.9x	24.1x
Burlington Stores	$23.6B	2.1x	19.0x
China Tourism Group Duty	$22.7B	2.9x	26.0x
Avolta	$22.4B	1.3x	13.1x
Lithia Motors	$22.2B	0.6x	12.9x
Chow Tai Fook Jewellery	$22.2B	1.9x	11.3x
Hotai Motor	$18.3B	2.1x	n/a
Penske Automotive Group	$18.3B	0.6x	12.2x
AutoNation	$17.5B	0.6x	10.6x
Best Buy	$16.9B	0.4x	6.5x
Trent	$15.1B	7.1x	41.7x
ADNOC	$15.1B	1.6x	12.9x
Grupo Elektra	$14.7B	n/a	n/a
D'Ieteren Gr	$14.6B	1.6x	19.6x
Canadian Tire	$12.2B	1.0x	8.0x
Five Below	$11.8B	2.6x	19.6x
Group 1 Automotive	$10.7B	0.5x	10.7x
Asbury Automotive Group	$10.6B	0.6x	10.3x
Murphy USA	$10.6B	0.5x	10.7x
Macy's	$10.2B	0.5x	5.7x
Vibra Energia	$10.1B	0.3x	8.2x
Kingfisher	$10.0B	0.6x	5.6x
JD Sports Fashion	$10.0B	0.6x	3.9x
Aritzia	$10.0B	4.2x	25.9x
Floor & Décor	$9.5B	2.0x	17.9x
Bath & Body Works	$9.1B	1.3x	6.8x
Dillard's	$8.8B	1.3x	10.0x
Lagardère	$8.6B	0.8x	5.2x
Lenskart Solutions	$8.3B	n/a	n/a
Sonae	$8.2B	0.6x	6.1x
RH	$7.8B	2.3x	12.7x
Eagers Automotive	$7.6B	0.8x	14.3x
Pepkor	$7.4B	1.2x	7.4x
Harvey Norman Holdings	$7.0B	2.2x	9.7x
Urban Outfitters	$6.8B	1.1x	9.5x
Frasers Group	$6.8B	1.0x	5.8x
Sanrio	$6.8B	6.0x	15.0x
JB Hi Fi	$6.6B	0.9x	9.5x
GameStop	$6.4B	1.7x	n/a
MINISO Group Holding	$6.3B	2.1x	10.6x
Sonic Automotive	$6.2B	0.4x	10.2x
Rush Enterprises	$6.0B	0.8x	9.7x
Boyd Group Services	$5.9B	1.9x	15.6x
Boot Barn	$5.9B	2.7x	16.3x
Groupe Dynamite	$5.7B	6.3x	17.5x
Lulu Retail	$5.7B	0.7x	7.3x
Valvoline	$5.5B	3.1x	11.4x
Academy Sports + Outdoors	$5.3B	0.9x	7.8x
Driven Brands	$5.2B	2.5x	10.2x
Advance Auto Parts	$5.1B	0.6x	10.4x
MR.DIY	$4.7B	3.7x	14.9x
Signet Jewelers	$4.6B	0.7x	6.9x
Jarir	$4.6B	1.5x	13.6x
USS Co.	$4.4B	6.3x	11.0x
Camping World	$4.4B	0.7x	17.3x
Fielmann Group	$4.4B	1.5x	6.5x
Mobile World Investment Corp.	$4.4B	0.7x	12.8x
Ceconomy	$4.4B	0.2x	3.5x
Yamada Holdings	$4.1B	0.4x	9.2x
Douglas	$4.1B	0.7x	4.5x
Fnac Darty	$3.9B	0.3x	5.8x
Jumbo Greece	$3.6B	2.5x	7.0x
Home Product Center	$3.6B	1.6x	9.5x
Petco	$3.5B	0.6x	9.0x
Mister Car Wash	$3.5B	3.3x	10.2x
Carasso Motors	$3.4B	n/a	n/a
CarGurus	$3.2B	3.4x	10.3x
Currys	$3.2B	0.3x	4.6x
Foschini Group	$3.1B	0.8x	4.2x
Shimamura	$3.1B	0.7x	7.2x
Metro Brands	$3.1B	10.4x	34.3x
Mr Price Group	$3.1B	1.2x	5.6x
Dunelm Group	$3.1B	1.2x	7.3x
Lojas Renner	$3.1B	1.0x	5.8x
Super Retail Group	$3.1B	1.1x	5.8x
HORNBACH Holding	$3.0B	0.4x	5.1x
Magazine Luiza	$3.0B	0.4x	5.2x
ARKO	$3.0B	0.4x	12.4x
Savers Value Village	$2.9B	1.8x	11.5x
Sally Beauty Holdings	$2.9B	0.8x	6.5x
Workman	$2.8B	3.0x	14.1x
National Vision	$2.7B	1.4x	14.3x
Lovisa Holdings	$2.6B	4.4x	14.1x
ABC-Mart	$2.6B	1.1x	5.8x
Interparfums	$2.6B	2.5x	11.1x
Buckle	$2.5B	2.0x	9.0x
Watches of Switzerland	$2.5B	1.1x	9.4x
WH Smith	$2.3B	1.1x	7.7x
Bilia	$2.3B	0.5x	7.9x
Eco-Shop Marketing	$2.3B	3.1x	19.8x
Clas Ohlson	$2.2B	1.6x	9.4x
NEXTAGE	$2.1B	0.5x	13.6x
BIC Camera	$2.1B	0.3x	7.9x
Pet Valu	$2.0B	2.3x	10.6x
New Wave Group	$2.0B	1.8x	11.3x
Fiskars	$1.9B	1.4x	11.2x
Com7	$1.8B	0.6x	9.0x
AutoCanada	$1.7B	0.5x	11.2x
Arhaus	$1.7B	1.3x	12.1x
Doğuş Otomotiv	$1.7B	0.3x	4.7x
Pets at Home	$1.7B	0.8x	5.7x
MarineMax	$1.7B	0.7x	14.8x
Autohellas	$1.7B	1.4x	5.2x
Winmark	$1.7B	19.5x	28.4x
Nick Scali	$1.6B	4.5x	13.6x
Truworths	$1.6B	1.2x	4.6x
Siam Global House	$1.6B	1.5x	11.9x
Designer Brands	$1.5B	0.5x	12.4x
Leon's Furniture	$1.5B	0.8x	6.2x
Wickes Group	$1.5B	0.7x	6.0x
PAL Group Holdings	$1.5B	1.0x	7.5x
Premier Investments	$1.4B	2.5x	7.7x
Daya Intiguna Yasa	$1.4B	2.9x	9.6x
Caleres	$1.3B	0.5x	11.9x
Autosports Group	$1.3B	0.6x	10.3x
Guararapes Confeccoes	$1.3B	0.6x	4.2x
Retailors	$1.2B	n/a	n/a
SMCP	$1.2B	0.8x	4.5x
MAP Active	$1.2B	1.0x	6.1x
Lindex Group	$1.2B	1.1x	5.9x
Matas	$1.2B	0.9x	5.9x
OneWater Marine	$1.1B	0.6x	15.8x
Grupo SBF	$1.1B	0.8x	6.2x
Olaplex Holdings	$1.1B	2.6x	11.7x
America's Car-Mart	$1.1B	0.8x	15.7x
C&A	$1.0B	0.6x	3.1x
Musti Gr	$974M	n/a	n/a
Fenix Outdoor	$959M	n/a	n/a
Genesco	$934M	0.4x	12.7x
Bapcor	$910M	0.7x	6.0x
Mobilezone Holding	$903M	0.7x	10.7x
Build-A-Bear	$879M	1.7x	10.8x
Lands' End	$873M	0.6x	8.7x
Fourlis Holdings	$850M	n/a	n/a
Maisons du Monde	$846M	0.7x	5.6x
Mavi Jeans	$823M	0.8x	5.1x
Teract	$804M	n/a	n/a
Shoe Carnival	$770M	0.7x	7.6x
Kid	$765M	1.9x	7.3x
Halfords Group	$760M	0.3x	3.1x
Forus	$752M	1.6x	9.2x
Briscoe Group	$751M	1.6x	9.6x
Accent Group	$723M	0.7x	3.7x
ME Group International	$676M	1.5x	4.0x
Children's Place	$663M	0.5x	46.6x
AlSaif Stores for Dev	$630M	n/a	n/a
Wilcon Depot	$617M	1.0x	5.8x
Barnes & Noble Education	$611M	n/a	n/a
Card Factory	$600M	0.8x	3.5x
Unimot	$592M	n/a	n/a
Byggmax Group	$590M	0.9x	5.5x
Torrid	$535M	0.5x	8.3x
Zumiez	$522M	0.6x	12.8x
Vertu Motors	$519M	0.1x	4.6x
ITAB Shop Concept	$508M	0.4x	3.7x
BasicNet	$499M	n/a	n/a
Universal Store	$493M	2.0x	7.2x
Havertys	$492M	0.7x	n/a
Track & Field Co.	$487M	2.5x	11.1x
Beacon Lighting Group	$486M	2.1x	7.9x
Tricot	$462M	n/a	n/a
AutoWallis	$440M	n/a	n/a
Adairs	$425M	1.0x	5.6x
United Arrows	$424M	0.4x	6.2x
Victorian Plumbing Group	$404M	0.9x	9.2x
J.Jill	$401M	0.7x	4.8x
G-7 HOLDINGS	$400M	0.3x	n/a
Fais Holding	$353M	n/a	n/a
Envela	$352M	1.7x	22.9x
Aspirasi Hidup Indonesia	$349M	0.7x	6.2x
Baby Bunting	$326M	0.9x	8.0x
a.k.a. Brands	$307M	0.5x	13.2x
Apranga	$305M	n/a	n/a
Bourrelier Gr	$292M	n/a	n/a
Dadelo	$289M	n/a	n/a
Yatsen Group	$286M	0.5x	191.8x
Duluth Holdings	$279M	0.5x	12.4x
Damartex	$278M	0.4x	6.3x
Intermestic	$247M	n/a	n/a
Marisa Lojas	$247M	n/a	n/a
Topps Tiles	$241M	0.6x	4.7x
Grupo Toky	$235M	0.8x	8.2x
Michael Hill Intl	$234M	0.5x	3.9x
Destination XL Group	$225M	0.5x	42.3x
Motorpoint Group	$221M	0.1x	5.9x
Homestolife	$210M	n/a	n/a
Lojas Quero-Quero	$207M	0.4x	6.5x
Ramsdens Holdings	$199M	1.3x	6.9x
Bokusgruppen	$179M	0.7x	5.0x
Ludwig Beck am Rathauseck	$175M	n/a	n/a
Honeys Holdings	$174M	0.5x	n/a
Tilly's	$173M	0.3x	-9.7x
Cato	$147M	n/a	n/a
TheWorks.Co.uk	$139M	0.4x	3.9x
Veste	$139M	n/a	n/a
Elektroimportoren	$136M	0.7x	7.8x
Virsi	$116M	0.2x	7.6x
Reitmans	$116M	n/a	n/a
Pasquarelli Auto	$103M	0.1x	6.9x
Mr Bricolage	$91.9M	0.3x	2.9x
Tokyo Lifestyle Co	$90.3M	n/a	n/a
Refuels	$83.4M	0.8x	1.6x
Shoe Zone	$75.4M	0.4x	4.7x
Lulus	$72.4M	n/a	n/a
Hydrogen Refueling Solns	$67.0M	2.9x	-10.2x
Elon	$66.1M	0.1x	7.2x
GrowGeneration	$65.1M	0.4x	-13.8x
Riba Mundo Tecnologia	$55.4M	0.2x	-6.2x
Mister Spex	$41.8M	0.2x	9.9x
SFD	$41.3M	n/a	n/a
Intersport Polska	$36.7M	n/a	n/a
Autozi	$20.3M	n/a	n/a
mResell Holding	$14.2M	0.8x	n/a
Devernois	$12.8M	n/a	n/a
TrenDevice	$8.3M	n/a	n/a
PixelFox	$7.1M	n/a	n/a
NR21	$3.7M	n/a	n/a
Robinson Europe	$2.8M	n/a	n/a
Hynion	$2.1M	n/a	n/a