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	$419B	2.6x	16.9x
Lowe's	$182B	2.1x	14.7x
TJX Companies	$177B	3.0x	22.1x
Fast Retailing	$102B	4.6x	20.1x
O'Reilly Automotive	$93.7B	5.3x	23.7x
AutoZone	$77.7B	4.0x	18.1x
Wesfarmers	$67.6B	2.2x	17.0x
Alimentation Couche-Tard	$63.4B	0.9x	10.2x
Ross Dress For Less	$58.9B	2.6x	18.9x
Tractor Supply	$33.9B	2.2x	16.9x
Ulta Beauty	$26.6B	2.2x	15.0x
Dick's Sporting Goods	$25.5B	1.6x	13.4x
CarMax	$24.3B	0.9x	23.8x
Casey's	$23.6B	1.4x	18.1x
Williams Sonoma	$22.4B	2.9x	13.6x
Ritchie Bros.	$22.3B	4.9x	16.3x
Lithia Motors	$22.1B	0.6x	12.9x
Avolta	$21.6B	1.2x	13.0x
Chow Tai Fook Jewellery	$20.9B	1.8x	10.8x
China Tourism Group Duty	$20.7B	2.7x	22.9x
Burlington Stores	$20.6B	1.8x	16.8x
Best Buy	$19.4B	0.5x	7.4x
Hotai Motor	$19.3B	n/a	n/a
Penske Automotive Group	$18.5B	0.6x	12.3x
AutoNation	$17.3B	0.6x	10.6x
Trent	$16.9B	7.9x	46.4x
ADNOC	$14.2B	1.5x	12.2x
Grupo Elektra	$14.0B	n/a	n/a
Canadian Tire	$11.9B	1.0x	7.9x
D'Ieteren Gr	$11.7B	0.8x	13.1x
Macy's	$10.8B	0.5x	6.1x
Group 1 Automotive	$10.5B	0.5x	10.5x
Asbury Automotive Group	$10.5B	0.6x	10.2x
Five Below	$10.3B	2.3x	18.4x
Murphy USA	$9.9B	0.5x	10.0x
Dillard's	$9.9B	1.5x	11.1x
Aritzia	$9.7B	4.2x	26.4x
JD Sports Fashion	$9.3B	0.6x	3.8x
Kingfisher	$9.2B	0.5x	5.3x
Vibra Energia	$9.1B	0.3x	7.7x
Floor & Décor	$8.7B	1.9x	16.5x
Bath & Body Works	$8.6B	1.2x	6.2x
Lagardère	$8.5B	0.8x	5.4x
Sanrio	$7.7B	7.0x	17.6x
Urban Outfitters	$7.6B	1.3x	10.7x
Sonae	$7.5B	0.6x	5.7x
JB Hi Fi	$7.3B	1.0x	11.3x
Eagers Automotive	$7.3B	0.9x	14.6x
Harvey Norman Holdings	$7.1B	2.4x	10.6x
RH	$6.9B	2.0x	10.7x
Pepkor	$6.9B	1.2x	7.5x
Boot Barn	$6.6B	3.1x	18.5x
MINISO Group Holding	$6.5B	2.2x	10.9x
Frasers Group	$6.5B	0.9x	5.7x
Sonic Automotive	$6.2B	0.4x	10.2x
Boyd Group Services	$6.0B	1.9x	16.0x
GameStop	$5.9B	1.4x	n/a
Lulu Retail	$5.9B	0.7x	7.5x
Groupe Dynamite	$5.9B	7.0x	21.2x
Rush Enterprises	$5.4B	0.7x	8.5x
Advance Auto Parts	$5.3B	0.6x	11.1x
Valvoline	$5.2B	2.9x	10.8x
Driven Brands	$4.9B	2.3x	9.2x
Academy Sports + Outdoors	$4.8B	0.8x	7.2x
Signet Jewelers	$4.8B	0.7x	7.2x
Hanesbrands	$4.7B	1.3x	8.5x
Fielmann Group	$4.6B	1.6x	6.9x
USS Co.	$4.5B	6.3x	11.1x
Ceconomy	$4.3B	0.2x	3.5x
Camping World	$4.2B	0.7x	17.0x
Douglas	$4.2B	0.8x	4.7x
Mobile World Investment Corp.	$4.1B	0.7x	12.2x
MR.DIY	$4.1B	3.3x	13.3x
Jarir	$4.1B	1.3x	12.2x
Jumbo Greece	$3.9B	2.7x	7.6x
Yamada Holdings	$3.8B	0.4x	8.5x
Metro Brands	$3.6B	11.9x	39.4x
Fnac Darty	$3.6B	0.3x	5.5x
Petco	$3.6B	0.6x	9.3x
Mr Price Group	$3.5B	1.5x	6.8x
Mister Car Wash	$3.5B	3.3x	10.2x
CarGurus	$3.4B	3.7x	11.2x
Dunelm Group	$3.4B	1.4x	8.4x
Home Product Center	$3.3B	1.5x	8.8x
Shimamura	$3.2B	0.7x	7.5x
Carasso Motors	$3.2B	n/a	n/a
Super Retail Group	$3.2B	1.2x	6.4x
Lojas Renner	$3.1B	1.1x	5.9x
Workman	$3.1B	3.4x	15.9x
HORNBACH Holding	$3.0B	0.4x	5.1x
Sally Beauty Holdings	$3.0B	0.8x	6.8x
ABC-Mart	$3.0B	1.2x	6.5x
Buckle	$3.0B	2.3x	10.4x
Foschini Group	$2.9B	0.8x	4.1x
Magazine Luiza	$2.9B	0.4x	5.1x
ARKO	$2.9B	0.4x	12.2x
National Vision	$2.9B	1.5x	15.5x
Currys	$2.9B	0.2x	4.3x
Savers Value Village	$2.7B	1.6x	10.6x
Lovisa Holdings	$2.6B	4.6x	14.8x
Clas Ohlson	$2.5B	2.0x	11.4x
WH Smith	$2.5B	1.2x	8.2x
Interparfums	$2.5B	2.4x	10.7x
Guess	$2.4B	0.7x	10.4x
Watches of Switzerland	$2.2B	1.0x	8.7x
Bilia	$2.2B	0.5x	8.0x
Pet Valu	$1.9B	2.3x	10.5x
PAL Group Holdings	$1.9B	1.3x	10.0x
Fiskars	$1.9B	1.4x	10.9x
Eco-Shop Marketing	$1.9B	2.6x	17.3x
BIC Camera	$1.9B	0.3x	7.0x
New Wave Group	$1.9B	1.8x	11.6x
Premier Investments	$1.8B	3.3x	10.3x
NEXTAGE	$1.8B	0.4x	11.6x
Com7	$1.8B	0.7x	9.7x
Arhaus	$1.8B	1.3x	12.6x
Pets at Home	$1.8B	0.9x	6.0x
Daya Intiguna Yasa	$1.7B	3.6x	12.1x
AutoCanada	$1.6B	0.4x	10.5x
Autohellas	$1.6B	n/a	n/a
MarineMax	$1.6B	0.7x	14.1x
Doğuş Otomotiv	$1.5B	0.3x	4.3x
Winmark	$1.5B	17.8x	25.9x
Designer Brands	$1.5B	0.5x	15.3x
Leon's Furniture	$1.5B	0.8x	6.3x
Siam Global House	$1.5B	1.5x	11.4x
Nick Scali	$1.5B	4.3x	13.1x
The ODP Corporation	$1.4B	0.2x	5.9x
Wickes Group	$1.4B	0.7x	6.0x
Guararapes Confeccoes	$1.4B	0.7x	4.9x
Truworths	$1.4B	1.1x	4.3x
MAP Active	$1.3B	1.1x	7.0x
C&A	$1.3B	0.8x	4.5x
Matas	$1.3B	1.0x	6.6x
Autosports Group	$1.3B	0.6x	11.0x
Retailors	$1.3B	n/a	n/a
Lindex Group	$1.2B	1.1x	6.2x
SMCP	$1.2B	0.9x	4.6x
Caleres	$1.2B	0.4x	7.1x
OneWater Marine	$1.1B	0.6x	15.4x
Grupo SBF	$1.1B	0.7x	5.9x
America's Car-Mart	$1.0B	0.7x	13.3x
Fenix Outdoor	$940M	n/a	n/a
Genesco	$935M	0.4x	11.6x
Musti Gr	$935M	n/a	n/a
Bapcor	$903M	0.7x	6.0x
Maisons du Monde	$842M	0.8x	5.8x
Olaplex Holdings	$827M	2.0x	8.7x
Fourlis Holdings	$819M	1.2x	18.3x
ME Group International	$777M	1.9x	4.9x
Kid	$777M	2.0x	7.8x
Build-A-Bear	$772M	1.5x	9.4x
Lands' End	$772M	0.6x	7.7x
Mobilezone Holding	$759M	0.6x	9.2x
Briscoe Group	$750M	1.6x	9.9x
Accent Group	$725M	0.7x	3.9x
Children's Place	$724M	0.5x	12.7x
Shoe Carnival	$721M	0.6x	6.9x
Halfords Group	$716M	0.3x	3.0x
Card Factory	$715M	0.9x	3.9x
Barnes & Noble Education	$665M	n/a	n/a
Mavi Jeans	$663M	0.6x	3.3x
AlSaif Stores for Dev	$644M	n/a	n/a
Wilcon Depot	$635M	1.1x	6.2x
Forus	$632M	1.5x	8.3x
Teract	$617M	n/a	n/a
Unimot	$561M	n/a	n/a
Zumiez	$556M	0.6x	17.2x
Torrid	$555M	0.5x	6.4x
Track & Field Co.	$534M	2.8x	12.4x
Byggmax Group	$521M	0.8x	5.2x
Beacon Lighting Group	$516M	2.3x	8.9x
Vertu Motors	$502M	0.1x	4.5x
Universal Store	$476M	2.1x	7.4x
Havertys	$475M	0.6x	n/a
BasicNet	$460M	n/a	n/a
ITAB Shop Concept	$457M	0.3x	3.6x
Tricot	$436M	n/a	n/a
Yatsen Group	$420M	0.7x	-80.1x
J.Jill	$415M	0.7x	4.7x
Adairs	$413M	1.0x	5.8x
United Arrows	$411M	0.4x	6.1x
AutoWallis	$406M	0.3x	6.6x
The Tile Shop	$399M	1.1x	n/a
Aspirasi Hidup Indonesia	$380M	0.7x	6.4x
G-7 HOLDINGS	$379M	0.3x	n/a
Victorian Plumbing Group	$369M	0.9x	8.7x
Baby Bunting	$340M	1.0x	8.9x
Fais Holding	$337M	n/a	n/a
a.k.a. Brands	$333M	0.6x	14.3x
Bourrelier Gr	$310M	n/a	n/a
Duluth Holdings	$308M	0.5x	14.8x
Intermestic	$300M	0.9x	5.6x
Envela	$299M	1.4x	20.0x
Damartex	$273M	0.4x	6.3x
Homestolife	$268M	n/a	n/a
Apranga	$263M	n/a	n/a
Marisa Lojas	$251M	n/a	n/a
Topps Tiles	$241M	0.7x	4.9x
Destination XL Group	$235M	0.5x	25.4x
Grupo Toky	$231M	0.9x	8.8x
Dadelo	$223M	n/a	n/a
Motorpoint Group	$214M	0.1x	6.0x
Michael Hill Intl	$195M	0.5x	3.4x
Lojas Quero-Quero	$194M	0.4x	6.0x
Honeys Holdings	$181M	0.5x	n/a
Bokusgruppen	$176M	0.8x	5.2x
Tilly's	$173M	0.3x	-5.8x
Ludwig Beck am Rathauseck	$159M	n/a	n/a
Ramsdens Holdings	$153M	1.0x	5.5x
Veste	$150M	0.7x	3.8x
Cato	$149M	n/a	n/a
Elektroimportoren	$123M	0.7x	7.5x
TheWorks.Co.uk	$123M	0.3x	3.8x
Virsi	$114M	n/a	n/a
Reitmans	$102M	n/a	n/a
Pasquarelli Auto	$98.5M	0.1x	6.8x
Shoe Zone	$87.0M	0.4x	5.7x
Mr Bricolage	$85.9M	0.3x	2.8x
Refuels	$79.9M	0.7x	1.8x
Tokyo Lifestyle Co	$77.3M	n/a	n/a
GrowGeneration	$74.0M	0.4x	-13.5x
Hydrogen Refueling Solns	$68.3M	3.2x	-9.8x
Elon	$58.3M	0.1x	6.5x
Riba Mundo Tecnologia	$54.9M	0.2x	-7.3x
Mister Spex	$43.6M	0.2x	13.3x
Lulus	$39.4M	0.1x	-4.1x
SFD	$39.2M	n/a	n/a
Intersport Polska	$35.1M	n/a	n/a
Autozi	$19.5M	n/a	n/a
mResell Holding	$12.3M	n/a	n/a
Devernois	$12.3M	n/a	n/a
TrenDevice	$8.1M	n/a	n/a
PixelFox	$4.9M	n/a	n/a
NR21	$3.8M	n/a	n/a
Robinson Europe	$2.7M	n/a	n/a
Hynion	$2.1M	n/a	n/a