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	$194B	2.3x	15.7x
TJX Companies	$184B	3.1x	22.9x
Fast Retailing	$114B	5.1x	22.3x
O'Reilly Automotive	$87.4B	4.9x	21.9x
Wesfarmers	$68.9B	2.2x	16.8x
AutoZone	$68.4B	3.5x	16.0x
Alimentation Couche-Tard	$63.4B	0.9x	10.2x
Ross Dress For Less	$63.0B	2.8x	20.1x
Tractor Supply	$32.8B	2.1x	16.3x
Ulta Beauty	$31.9B	2.6x	17.5x
Dick's Sporting Goods	$26.3B	1.6x	13.8x
Burlington Stores	$24.6B	2.2x	19.8x
Casey's	$24.4B	1.5x	18.3x
Ritchie Bros.	$24.4B	5.4x	17.8x
Williams Sonoma	$24.3B	3.1x	14.7x
China Tourism Group Duty	$24.2B	3.1x	27.9x
CarMax	$24.1B	0.9x	23.9x
Lithia Motors	$22.5B	0.6x	13.0x
Avolta	$22.1B	1.3x	13.2x
Chow Tai Fook Jewellery	$19.1B	1.6x	9.7x
Penske Automotive Group	$18.7B	0.6x	12.5x
Hotai Motor	$18.4B	2.1x	n/a
Best Buy	$18.0B	0.4x	6.9x
AutoNation	$17.6B	0.6x	10.7x
Trent	$15.9B	7.3x	42.9x
ADNOC	$14.3B	1.5x	12.2x
Grupo Elektra	$14.2B	n/a	n/a
D'Ieteren Gr	$12.5B	0.8x	17.0x
Five Below	$12.3B	2.7x	20.4x
Canadian Tire	$12.2B	1.0x	8.1x
Aritzia	$11.3B	4.8x	29.4x
Macy's	$11.0B	0.5x	6.1x
Asbury Automotive Group	$10.9B	0.6x	10.5x
Group 1 Automotive	$10.7B	0.5x	10.8x
Murphy USA	$10.7B	0.5x	10.8x
JD Sports Fashion	$9.9B	0.6x	3.9x
Dillard's	$9.8B	1.5x	11.2x
Kingfisher	$9.7B	0.6x	5.5x
Floor & Décor	$9.6B	2.1x	18.0x
Bath & Body Works	$9.5B	1.3x	7.0x
Vibra Energia	$9.2B	0.3x	7.6x
Lenskart Solutions	$8.9B	n/a	n/a
Lagardère	$8.5B	0.8x	5.3x
RH	$8.0B	2.3x	13.2x
Urban Outfitters	$7.9B	1.3x	11.0x
Sonae	$7.9B	0.6x	5.9x
Pepkor	$7.3B	1.2x	7.5x
Sanrio	$7.3B	6.5x	16.3x
Eagers Automotive	$7.1B	0.8x	13.9x
JB Hi Fi	$7.1B	1.0x	10.6x
Harvey Norman Holdings	$6.9B	2.3x	9.9x
Groupe Dynamite	$6.7B	7.4x	20.7x
Frasers Group	$6.7B	1.0x	5.8x
Boot Barn	$6.6B	3.1x	18.2x
MINISO Group Holding	$6.5B	2.2x	10.8x
Sonic Automotive	$6.3B	0.4x	10.3x
Rush Enterprises	$5.8B	0.8x	9.3x
Lulu Retail	$5.8B	0.7x	7.4x
Boyd Group Services	$5.7B	1.8x	15.3x
Valvoline	$5.4B	3.0x	11.2x
Academy Sports + Outdoors	$5.2B	0.9x	7.7x
Driven Brands	$5.2B	2.5x	10.2x
GameStop	$5.1B	1.3x	n/a
Advance Auto Parts	$4.7B	0.5x	9.7x
Fielmann Group	$4.6B	1.6x	6.8x
Mobile World Investment Corp.	$4.5B	0.8x	13.2x
USS Co.	$4.5B	6.4x	11.2x
Ceconomy	$4.4B	0.2x	3.6x
Signet Jewelers	$4.4B	0.6x	6.5x
Jarir	$4.3B	1.4x	13.0x
Camping World	$4.3B	0.7x	16.7x
Douglas	$4.2B	0.8x	4.6x
Yamada Holdings	$4.1B	0.4x	9.1x
Jumbo Greece	$4.0B	2.8x	7.8x
MR.DIY	$4.0B	3.2x	12.8x
Mister Car Wash	$3.7B	n/a	n/a
CarGurus	$3.7B	4.0x	12.0x
Fnac Darty	$3.7B	0.3x	5.5x
Dunelm Group	$3.6B	1.5x	8.8x
Petco	$3.6B	0.6x	9.1x
Home Product Center	$3.5B	1.6x	9.1x
Metro Brands	$3.4B	11.2x	37.1x
Carasso Motors	$3.3B	n/a	n/a
Super Retail Group	$3.2B	n/a	n/a
Shimamura	$3.2B	0.7x	7.3x
Foschini Group	$3.1B	n/a	n/a
Mr Price Group	$3.0B	n/a	n/a
Sally Beauty Holdings	$3.0B	0.8x	6.7x
Workman	$3.0B	3.1x	14.9x
HORNBACH Holding	$3.0B	0.4x	5.0x
ARKO	$2.9B	0.4x	12.2x
Currys	$2.9B	0.2x	4.3x
Buckle	$2.9B	2.2x	10.2x
Savers Value Village	$2.9B	n/a	n/a
Magazine Luiza	$2.8B	0.4x	5.0x
ABC-Mart	$2.8B	1.2x	6.2x
National Vision	$2.7B	1.4x	14.6x
Interparfums	$2.7B	2.6x	11.4x
Lojas Renner	$2.7B	0.9x	5.1x
Lovisa Holdings	$2.5B	4.2x	13.6x
Guess	$2.4B	0.7x	10.4x
Bilia	$2.3B	0.5x	8.1x
Watches of Switzerland	$2.3B	1.0x	8.7x
WH Smith	$2.3B	1.1x	7.5x
Eco-Shop Marketing	$2.2B	n/a	n/a
Clas Ohlson	$2.2B	1.7x	9.6x
NEXTAGE	$2.2B	0.5x	13.9x
BIC Camera	$2.0B	n/a	n/a
Pet Valu	$2.0B	2.3x	10.5x
New Wave Group	$1.9B	1.8x	11.6x
Fiskars	$1.9B	1.4x	11.7x
Arhaus	$1.9B	1.4x	13.2x
PAL Group Holdings	$1.7B	1.2x	8.8x
MarineMax	$1.7B	0.7x	14.9x
Autohellas	$1.7B	1.4x	5.3x
AutoCanada	$1.7B	0.5x	10.8x
Com7	$1.7B	n/a	n/a
Pets at Home	$1.6B	0.8x	5.7x
Doğuş Otomotiv	$1.6B	0.3x	4.5x
Designer Brands	$1.6B	0.6x	13.1x
Daya Intiguna Yasa	$1.6B	3.4x	11.1x
Winmark	$1.5B	18.1x	26.4x
Truworths	$1.5B	1.2x	4.6x
Nick Scali	$1.5B	4.3x	13.0x
Leon's Furniture	$1.5B	0.8x	6.3x
Wickes Group	$1.4B	0.7x	5.9x
Siam Global House	$1.4B	1.4x	11.0x
Caleres	$1.4B	0.5x	12.4x
Premier Investments	$1.4B	2.5x	7.8x
Retailors	$1.3B	n/a	n/a
Autosports Group	$1.3B	0.6x	10.3x
SMCP	$1.2B	0.9x	4.7x
Matas	$1.2B	0.9x	6.2x
Olaplex Holdings	$1.2B	2.8x	12.9x
Lindex Group	$1.2B	1.1x	5.9x
MAP Active	$1.2B	1.0x	6.0x
Guararapes Confeccoes	$1.1B	0.6x	3.9x
OneWater Marine	$1.1B	0.6x	15.7x
America's Car-Mart	$1.1B	0.8x	15.9x
Grupo SBF	$994M	0.7x	5.7x
Build-A-Bear	$960M	1.8x	11.8x
C&A	$948M	0.6x	3.0x
Musti Gr	$943M	n/a	n/a
Genesco	$911M	0.4x	12.4x
Fenix Outdoor	$895M	n/a	n/a
Bapcor	$887M	0.7x	6.0x
Mobilezone Holding	$842M	0.7x	10.2x
Fourlis Holdings	$839M	n/a	n/a
Maisons du Monde	$838M	0.7x	5.6x
Shoe Carnival	$779M	0.7x	7.6x
Mavi Jeans	$768M	0.7x	4.7x
Kid	$762M	1.9x	7.6x
Briscoe Group	$754M	1.6x	9.9x
Halfords Group	$744M	0.3x	3.1x
Lands' End	$739M	0.5x	7.3x
ME Group International	$720M	1.7x	4.4x
Accent Group	$717M	0.7x	3.8x
Forus	$705M	1.6x	8.8x
Children's Place	$677M	0.5x	47.6x
Teract	$621M	n/a	n/a
Wilcon Depot	$621M	1.0x	5.9x
AlSaif Stores for Dev	$620M	n/a	n/a
Unimot	$592M	n/a	n/a
Card Factory	$581M	0.8x	3.5x
Byggmax Group	$573M	0.9x	5.5x
Barnes & Noble Education	$557M	n/a	n/a
Zumiez	$543M	0.6x	13.3x
Torrid	$522M	0.5x	8.1x
Vertu Motors	$516M	0.1x	4.6x
BasicNet	$514M	n/a	n/a
Havertys	$502M	0.7x	n/a
Beacon Lighting Group	$491M	2.2x	8.2x
Track & Field Co.	$481M	2.5x	11.2x
Universal Store	$474M	2.0x	7.1x
ITAB Shop Concept	$454M	0.3x	3.4x
Tricot	$449M	n/a	n/a
United Arrows	$437M	0.4x	6.4x
Adairs	$425M	1.0x	5.8x
AutoWallis	$407M	n/a	n/a
Victorian Plumbing Group	$393M	0.9x	9.1x
J.Jill	$392M	0.7x	4.7x
G-7 HOLDINGS	$390M	0.3x	n/a
Aspirasi Hidup Indonesia	$371M	0.7x	6.6x
Fais Holding	$340M	n/a	n/a
Baby Bunting	$339M	0.9x	8.5x
Envela	$324M	1.5x	21.1x
a.k.a. Brands	$310M	0.5x	13.4x
Apranga	$290M	n/a	n/a
Bourrelier Gr	$286M	n/a	n/a
Damartex	$276M	0.4x	6.3x
Duluth Holdings	$274M	0.5x	12.2x
Yatsen Group	$272M	0.4x	182.2x
Intermestic	$269M	n/a	n/a
Marisa Lojas	$246M	n/a	n/a
Homestolife	$244M	n/a	n/a
Dadelo	$241M	n/a	n/a
Topps Tiles	$241M	0.6x	4.8x
Destination XL Group	$238M	0.5x	44.7x
Grupo Toky	$233M	0.8x	8.2x
Motorpoint Group	$216M	0.1x	5.9x
Michael Hill Intl	$212M	0.5x	3.6x
Lojas Quero-Quero	$193M	0.4x	6.1x
Bokusgruppen	$186M	0.8x	5.3x
Tilly's	$177M	0.3x	-9.9x
Honeys Holdings	$177M	0.5x	n/a
Ramsdens Holdings	$176M	1.1x	6.2x
Ludwig Beck am Rathauseck	$160M	n/a	n/a
Cato	$151M	n/a	n/a
Veste	$141M	n/a	n/a
Elektroimportoren	$128M	0.7x	7.6x
TheWorks.Co.uk	$123M	0.3x	3.5x
Reitmans	$116M	n/a	n/a
Virsi	$115M	0.2x	7.6x
Pasquarelli Auto	$99.8M	0.1x	6.8x
Refuels	$91.6M	0.9x	1.8x
Mr Bricolage	$91.5M	0.3x	2.9x
Tokyo Lifestyle Co	$89.2M	n/a	n/a
Shoe Zone	$86.9M	0.4x	5.5x
GrowGeneration	$77.6M	0.5x	-16.5x
Hydrogen Refueling Solns	$68.9M	3.1x	-10.6x
Elon	$61.6M	0.1x	6.9x
Riba Mundo Tecnologia	$54.7M	0.2x	-6.2x
Lulus	$44.2M	n/a	n/a
Mister Spex	$42.5M	0.2x	10.2x
SFD	$40.2M	n/a	n/a
Intersport Polska	$38.3M	n/a	n/a
Autozi	$22.5M	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	$5.2M	n/a	n/a
NR21	$3.3M	n/a	n/a
Robinson Europe	$2.7M	n/a	n/a
Hynion	$1.9M	n/a	n/a