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	$443B	2.7x	17.8x
Lowe's	$192B	2.2x	15.5x
TJX Companies	$188B	3.2x	23.4x
Fast Retailing	$127B	5.6x	24.7x
O'Reilly Automotive	$87.3B	4.9x	21.9x
AutoZone	$74.0B	3.8x	17.3x
Wesfarmers	$72.8B	2.2x	16.8x
Alimentation Couche-Tard	$69.6B	0.9x	11.0x
Ross Dress For Less	$67.6B	3.0x	21.5x
Tractor Supply	$33.1B	2.1x	16.5x
Ulta Beauty	$32.7B	2.7x	17.9x
Casey's	$27.8B	1.7x	20.8x
Dick's Sporting Goods	$25.2B	1.5x	13.2x
Williams Sonoma	$25.1B	3.2x	15.2x
Burlington Stores	$24.7B	2.2x	19.9x
CarMax	$23.8B	0.9x	23.6x
Avolta	$23.2B	1.3x	13.4x
Ritchie Bros.	$22.7B	4.9x	16.3x
Lithia Motors	$21.1B	0.6x	12.3x
China Tourism Group Duty	$20.2B	2.6x	22.8x
Chow Tai Fook Jewellery	$19.6B	1.7x	10.0x
Penske Automotive Group	$19.0B	0.6x	12.7x
Hotai Motor	$18.7B	2.1x	n/a
AutoNation	$16.9B	0.6x	10.3x
Best Buy	$16.2B	0.4x	6.2x
Trent	$15.2B	7.1x	41.7x
ADNOC	$14.8B	1.5x	12.6x
Grupo Elektra	$14.6B	n/a	n/a
D'Ieteren Gr	$14.1B	1.5x	18.9x
Five Below	$13.8B	3.0x	23.0x
Canadian Tire	$12.6B	1.1x	8.2x
Kingfisher	$10.7B	0.6x	6.0x
Vibra Energia	$10.6B	0.3x	8.4x
Aritzia	$10.6B	4.4x	27.1x
Asbury Automotive Group	$10.1B	0.6x	9.7x
Macy's	$10.1B	0.5x	5.6x
Murphy USA	$10.0B	0.5x	10.1x
JD Sports Fashion	$9.7B	0.6x	3.8x
Group 1 Automotive	$9.7B	0.4x	9.4x
Lenskart Solutions	$9.7B	n/a	n/a
Bath & Body Works	$9.4B	1.3x	7.0x
Floor & Décor	$9.2B	2.0x	17.2x
Dillard's	$8.9B	1.3x	10.1x
Sonae	$8.8B	0.7x	6.5x
Lagardère	$8.7B	0.8x	5.3x
Sanrio	$8.4B	7.3x	18.4x
Pepkor	$7.5B	1.2x	7.5x
Groupe Dynamite	$7.2B	7.8x	21.7x
RH	$7.0B	2.0x	11.5x
Valvoline	$6.8B	3.8x	14.0x
Frasers Group	$6.8B	1.0x	5.9x
Eagers Automotive	$6.7B	0.7x	12.9x
Rush Enterprises	$6.6B	0.9x	10.6x
Harvey Norman Holdings	$6.6B	2.0x	8.9x
JB Hi Fi	$6.6B	0.8x	9.3x
Urban Outfitters	$6.5B	1.1x	9.1x
Sonic Automotive	$6.3B	0.4x	10.4x
GameStop	$6.3B	1.7x	n/a
Boot Barn	$6.3B	2.9x	17.4x
Boyd Group Services	$6.1B	1.9x	16.3x
MINISO Group Holding	$6.1B	2.0x	10.2x
Lulu Retail	$5.7B	0.7x	7.3x
Academy Sports + Outdoors	$5.6B	0.9x	8.3x
Advance Auto Parts	$5.3B	0.6x	10.9x
USS Co.	$5.1B	7.2x	12.6x
Mobile World Investment Corp.	$4.9B	0.8x	14.1x
Fielmann Group	$4.9B	1.7x	7.2x
Signet Jewelers	$4.8B	0.7x	7.2x
MR.DIY	$4.7B	3.5x	14.3x
Jarir	$4.7B	1.5x	14.0x
Driven Brands	$4.4B	2.2x	8.7x
Yamada Holdings	$4.3B	0.4x	9.6x
Douglas	$4.2B	0.8x	4.6x
Mister Car Wash	$4.1B	3.9x	12.0x
Camping World	$4.1B	0.6x	15.9x
Fnac Darty	$3.9B	0.3x	5.8x
Home Product Center	$3.8B	1.7x	9.8x
Jumbo Greece	$3.6B	2.4x	6.8x
Workman	$3.5B	3.6x	17.4x
Petco	$3.4B	0.6x	8.8x
Carasso Motors	$3.4B	n/a	n/a
Super Retail Group	$3.3B	1.1x	6.1x
Mr Price Group	$3.3B	1.3x	5.7x
Currys	$3.3B	0.3x	4.9x
Foschini Group	$3.2B	0.8x	4.2x
Lojas Renner	$3.2B	1.1x	5.8x
Metro Brands	$3.1B	10.4x	34.5x
ARKO	$3.1B	0.4x	13.0x
Dunelm Group	$3.1B	1.3x	7.4x
HORNBACH Holding	$3.1B	0.4x	5.2x
Magazine Luiza	$3.0B	0.4x	5.1x
Shimamura	$3.0B	0.7x	6.9x
ABC-Mart	$3.0B	1.2x	6.5x
Sally Beauty Holdings	$2.9B	0.8x	6.6x
CarGurus	$2.9B	3.1x	9.4x
National Vision	$2.8B	1.4x	14.8x
Savers Value Village	$2.8B	1.7x	10.9x
Buckle	$2.8B	2.1x	9.8x
Clas Ohlson	$2.7B	2.0x	11.7x
Lovisa Holdings	$2.7B	4.3x	13.9x
Interparfums	$2.5B	2.4x	10.8x
NEXTAGE	$2.5B	0.6x	15.5x
Watches of Switzerland	$2.4B	1.0x	9.2x
Bilia	$2.3B	0.5x	8.1x
Ceconomy	$2.3B	0.1x	1.9x
WH Smith	$2.3B	1.1x	7.7x
Eco-Shop Marketing	$2.3B	3.0x	19.6x
BIC Camera	$2.2B	0.3x	8.3x
Com7	$2.1B	0.8x	10.8x
Pet Valu	$2.0B	2.3x	10.6x
Fiskars	$1.9B	1.4x	11.2x
New Wave Group	$1.9B	1.7x	10.9x
MarineMax	$1.7B	0.7x	15.3x
Siam Global House	$1.7B	1.7x	13.2x
AutoCanada	$1.7B	0.5x	11.0x
Pets at Home	$1.7B	0.9x	5.9x
Autohellas	$1.7B	1.4x	5.2x
Winmark	$1.6B	19.3x	28.1x
Doğuş Otomotiv	$1.6B	0.3x	4.6x
Truworths	$1.6B	1.2x	4.7x
Designer Brands	$1.6B	0.5x	12.7x
Daya Intiguna Yasa	$1.6B	3.3x	10.6x
Leon's Furniture	$1.5B	0.8x	6.3x
Wickes Group	$1.5B	0.7x	6.2x
Arhaus	$1.5B	1.1x	10.3x
Premier Investments	$1.5B	2.5x	7.8x
PAL Group Holdings	$1.4B	1.0x	7.3x
Caleres	$1.3B	0.5x	11.8x
Nick Scali	$1.3B	3.5x	10.6x
Autosports Group	$1.3B	0.6x	9.9x
MAP Active	$1.3B	1.1x	6.4x
SMCP	$1.2B	0.9x	4.6x
Matas	$1.2B	0.9x	6.1x
Retailors	$1.2B	n/a	n/a
OneWater Marine	$1.2B	0.6x	16.4x
Olaplex Holdings	$1.1B	2.7x	12.4x
Lindex Group	$1.1B	1.0x	5.6x
C&A	$1.1B	0.7x	3.4x
America's Car-Mart	$1.0B	0.7x	14.9x
Grupo SBF	$1.0B	0.7x	5.5x
Mobilezone Holding	$954M	0.8x	11.2x
Musti Gr	$948M	n/a	n/a
Genesco	$881M	0.4x	12.0x
Fenix Outdoor	$871M	n/a	n/a
Fourlis Holdings	$870M	n/a	n/a
Maisons du Monde	$829M	0.7x	5.5x
Bapcor	$829M	0.6x	5.3x
Mavi Jeans	$811M	0.8x	5.1x
Shoe Carnival	$808M	0.7x	7.9x
Teract	$807M	n/a	n/a
Lands' End	$779M	0.6x	7.7x
Forus	$765M	1.6x	9.3x
Kid	$753M	1.8x	7.0x
Halfords Group	$751M	0.3x	3.1x
Accent Group	$729M	0.7x	3.6x
Build-A-Bear	$720M	1.4x	8.8x
ME Group International	$698M	1.6x	4.2x
Briscoe Group	$697M	1.5x	8.8x
Children's Place	$659M	0.5x	46.3x
AlSaif Stores for Dev	$645M	n/a	n/a
Byggmax Group	$640M	0.9x	6.0x
Wilcon Depot	$626M	1.0x	5.8x
Card Factory	$606M	0.8x	3.6x
Barnes & Noble Education	$597M	n/a	n/a
Unimot	$577M	n/a	n/a
Zumiez	$549M	0.6x	13.4x
Track & Field Co.	$523M	2.6x	11.6x
Torrid	$515M	0.5x	8.0x
Universal Store	$500M	2.0x	7.1x
Vertu Motors	$496M	0.1x	4.4x
Beacon Lighting Group	$492M	2.0x	7.8x
BasicNet	$492M	n/a	n/a
United Arrows	$489M	0.5x	7.1x
Havertys	$475M	0.6x	n/a
Tricot	$450M	n/a	n/a
Adairs	$447M	1.0x	5.7x
AutoWallis	$443M	n/a	n/a
Victorian Plumbing Group	$430M	1.0x	9.9x
J.Jill	$427M	0.7x	5.1x
G-7 HOLDINGS	$413M	0.3x	n/a
ITAB Shop Concept	$385M	0.3x	2.8x
Fais Holding	$366M	n/a	n/a
Aspirasi Hidup Indonesia	$357M	0.7x	6.3x
Envela	$348M	1.6x	22.7x
Baby Bunting	$340M	0.9x	8.1x
Bourrelier Gr	$310M	n/a	n/a
Apranga	$304M	n/a	n/a
a.k.a. Brands	$295M	0.5x	12.7x
Yatsen Group	$293M	0.5x	196.4x
Intermestic	$275M	n/a	n/a
Damartex	$272M	0.4x	6.2x
Dadelo	$270M	n/a	n/a
Duluth Holdings	$267M	0.5x	11.9x
Marisa Lojas	$251M	n/a	n/a
Grupo Toky	$238M	0.8x	8.0x
Michael Hill Intl	$233M	0.5x	3.8x
Topps Tiles	$233M	0.6x	4.6x
Motorpoint Group	$217M	0.1x	5.9x
Destination XL Group	$213M	0.5x	40.1x
Lojas Quero-Quero	$201M	0.4x	6.1x
Honeys Holdings	$189M	0.5x	n/a
Ludwig Beck am Rathauseck	$188M	n/a	n/a
Ramsdens Holdings	$186M	1.2x	6.5x
Homestolife	$174M	n/a	n/a
Tilly's	$171M	0.3x	-9.6x
Bokusgruppen	$170M	0.7x	4.8x
TheWorks.Co.uk	$145M	0.4x	4.1x
Cato	$140M	n/a	n/a
Elektroimportoren	$139M	0.7x	7.8x
Veste	$137M	n/a	n/a
Virsi	$116M	0.2x	7.6x
Reitmans	$113M	n/a	n/a
Pasquarelli Auto	$102M	0.1x	6.8x
Refuels	$90.1M	0.8x	1.7x
Tokyo Lifestyle Co	$88.3M	n/a	n/a
Mr Bricolage	$85.4M	0.3x	2.7x
Shoe Zone	$69.8M	0.3x	4.4x
Lulus	$67.5M	n/a	n/a
Hydrogen Refueling Solns	$62.5M	2.7x	-9.5x
Elon	$61.0M	0.1x	6.7x
Riba Mundo Tecnologia	$55.7M	0.2x	-6.2x
GrowGeneration	$51.2M	0.3x	-10.9x
Mister Spex	$45.0M	0.2x	10.7x
SFD	$41.0M	n/a	n/a
Intersport Polska	$36.8M	n/a	n/a
Autozi	$33.1M	n/a	n/a
PixelFox	$14.1M	n/a	n/a
Devernois	$12.7M	n/a	n/a
mResell Holding	$11.1M	0.6x	n/a
TrenDevice	$8.3M	n/a	n/a
NR21	$4.1M	n/a	n/a
Robinson Europe	$2.8M	n/a	n/a
Hynion	$2.1M	n/a	n/a