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	$428B	2.6x	16.9x
TJX Companies	$169B	2.9x	21.6x
Lowe's	$165B	1.9x	13.4x
Fast Retailing	$106B	4.7x	20.9x
O'Reilly Automotive	$90.3B	5.1x	22.9x
AutoZone	$73.1B	3.8x	17.1x
Wesfarmers	$66.9B	2.2x	16.8x
Alimentation Couche-Tard	$59.7B	0.8x	9.8x
Ross Dress For Less	$53.6B	2.4x	17.6x
Tractor Supply	$34.2B	2.2x	17.1x
Ulta Beauty	$25.3B	2.1x	14.2x
Williams Sonoma	$24.4B	3.1x	14.9x
CarMax	$23.3B	0.9x	22.2x
Dick's Sporting Goods	$23.0B	1.6x	11.8x
Burlington Stores	$22.8B	2.0x	19.0x
Ritchie Bros.	$22.7B	5.0x	16.7x
Casey's	$22.3B	1.3x	17.3x
Lithia Motors	$21.4B	0.6x	12.5x
Avolta	$21.0B	1.2x	12.7x
Hotai Motor	$19.4B	n/a	n/a
Chow Tai Fook Jewellery	$19.2B	1.6x	10.1x
Best Buy	$19.2B	0.5x	7.4x
China Tourism Group Duty	$19.0B	2.5x	20.5x
Trent	$18.6B	8.5x	52.0x
Penske Automotive Group	$18.3B	0.6x	12.1x
AutoNation	$16.6B	0.6x	10.2x
Grupo Elektra	$13.8B	n/a	n/a
ADNOC	$13.5B	1.4x	11.9x
Canadian Tire	$11.9B	1.0x	7.9x
D'Ieteren Gr	$11.6B	0.8x	11.5x
Group 1 Automotive	$10.6B	0.5x	10.7x
Asbury Automotive Group	$10.4B	0.6x	10.1x
Macy's	$10.1B	0.5x	5.7x
Five Below	$9.7B	2.2x	17.7x
JD Sports Fashion	$9.7B	0.6x	3.9x
Murphy USA	$9.4B	0.5x	9.5x
Bath & Body Works	$9.4B	1.3x	6.3x
Kingfisher	$9.3B	0.5x	5.4x
Sanrio	$9.1B	8.3x	20.7x
Dillard's	$8.8B	1.4x	10.6x
Vibra Energia	$8.6B	0.3x	7.4x
Lagardère	$8.4B	0.8x	5.4x
Aritzia	$8.2B	3.6x	22.9x
Floor & Décor	$8.2B	1.8x	15.4x
Eagers Automotive	$7.8B	0.9x	15.9x
Sonae	$7.5B	0.6x	5.9x
Harvey Norman Holdings	$7.3B	2.5x	10.9x
JB Hi Fi	$7.2B	1.0x	11.1x
Pepkor	$7.0B	1.3x	7.2x
RH	$6.9B	2.0x	10.9x
MINISO Group Holding	$6.7B	2.3x	11.2x
Boot Barn	$6.3B	3.0x	18.0x
Urban Outfitters	$6.3B	1.1x	9.0x
Sonic Automotive	$6.2B	0.4x	10.2x
Frasers Group	$6.0B	0.9x	5.4x
Lulu Retail	$5.8B	0.7x	7.0x
Boyd Group Services	$5.4B	1.7x	14.7x
GameStop	$5.4B	1.3x	n/a
Valvoline	$5.3B	3.1x	11.3x
Groupe Dynamite	$5.2B	6.3x	19.3x
Rush Enterprises	$5.1B	0.7x	8.1x
Advance Auto Parts	$5.0B	0.6x	11.1x
Signet Jewelers	$5.0B	0.7x	7.5x
Driven Brands	$4.9B	2.3x	9.1x
Jarir	$4.7B	1.6x	14.5x
Fielmann Group	$4.7B	1.7x	7.2x
Hanesbrands	$4.7B	1.3x	8.9x
USS Co.	$4.6B	6.5x	11.4x
Academy Sports + Outdoors	$4.6B	0.8x	6.8x
Camping World	$4.3B	0.7x	17.6x
Ceconomy	$4.3B	0.2x	3.5x
Douglas	$4.2B	0.8x	4.7x
Mobile World Investment Corp.	$4.1B	0.7x	12.9x
Jumbo Greece	$4.0B	2.8x	7.8x
MR.DIY	$3.9B	3.2x	13.1x
Yamada Holdings	$3.9B	0.4x	8.5x
Petco	$3.6B	0.6x	9.5x
Fnac Darty	$3.6B	0.3x	5.6x
Metro Brands	$3.5B	11.6x	38.2x
Dunelm Group	$3.4B	1.5x	8.5x
Mister Car Wash	$3.4B	3.3x	10.1x
Mr Price Group	$3.4B	1.4x	6.4x
Carasso Motors	$3.2B	n/a	n/a
CarGurus	$3.2B	3.4x	10.7x
Super Retail Group	$3.1B	1.2x	6.2x
Home Product Center	$3.1B	1.5x	8.3x
Shimamura	$3.0B	0.7x	6.9x
Buckle	$3.0B	2.3x	10.7x
ABC-Mart	$3.0B	1.2x	6.5x
HORNBACH Holding	$2.9B	0.4x	4.9x
Lojas Renner	$2.9B	1.0x	5.6x
Lovisa Holdings	$2.9B	5.2x	16.6x
Foschini Group	$2.9B	0.8x	4.0x
ARKO	$2.9B	0.4x	12.0x
Currys	$2.8B	0.2x	4.3x
Workman	$2.8B	3.0x	14.1x
Sally Beauty Holdings	$2.8B	0.8x	6.4x
Interparfums	$2.7B	2.6x	12.0x
Savers Value Village	$2.6B	1.6x	9.9x
National Vision	$2.6B	1.3x	13.9x
Magazine Luiza	$2.5B	0.3x	4.4x
WH Smith	$2.4B	1.1x	7.7x
Clas Ohlson	$2.4B	1.8x	10.6x
Guess	$2.3B	0.7x	10.0x
Bilia	$2.2B	0.5x	8.0x
Com7	$2.0B	0.8x	11.0x
Eco-Shop Marketing	$2.0B	2.8x	18.7x
New Wave Group	$2.0B	1.8x	11.9x
Watches of Switzerland	$2.0B	0.9x	7.8x
Fiskars	$1.9B	1.5x	10.7x
Pet Valu	$1.9B	2.3x	10.5x
PAL Group Holdings	$1.9B	1.3x	9.9x
BIC Camera	$1.9B	0.3x	7.0x
Premier Investments	$1.8B	3.3x	10.1x
NEXTAGE	$1.7B	0.4x	11.8x
Daya Intiguna Yasa	$1.7B	3.6x	11.8x
Arhaus	$1.7B	1.3x	12.1x
Pets at Home	$1.7B	0.9x	5.6x
AutoCanada	$1.6B	0.4x	11.2x
MarineMax	$1.6B	0.7x	13.7x
Autohellas	$1.6B	n/a	n/a
Winmark	$1.5B	17.9x	26.1x
Leon's Furniture	$1.5B	0.8x	6.5x
Nick Scali	$1.5B	4.4x	13.5x
Designer Brands	$1.5B	0.5x	14.6x
The ODP Corporation	$1.4B	0.2x	5.9x
Doğuş Otomotiv	$1.4B	0.3x	4.1x
Siam Global House	$1.4B	1.4x	10.9x
MAP Active	$1.4B	1.2x	7.2x
Retailors	$1.4B	n/a	n/a
Wickes Group	$1.4B	0.7x	5.8x
Guararapes Confeccoes	$1.4B	0.7x	4.8x
Truworths	$1.3B	1.1x	4.2x
Matas	$1.3B	1.0x	6.5x
C&A	$1.3B	0.8x	4.3x
Autosports Group	$1.2B	0.6x	10.8x
Lindex Group	$1.2B	1.1x	6.2x
SMCP	$1.2B	0.8x	4.5x
OneWater Marine	$1.2B	0.6x	16.0x
Caleres	$1.2B	0.4x	6.7x
America's Car-Mart	$1.0B	0.7x	10.9x
Grupo SBF	$985M	0.7x	5.6x
Musti Gr	$944M	n/a	n/a
ME Group International	$907M	2.2x	5.8x
Fenix Outdoor	$892M	n/a	n/a
Bapcor	$888M	0.7x	5.8x
Genesco	$888M	0.4x	11.0x
Maisons du Monde	$837M	0.7x	5.7x
Fourlis Holdings	$810M	1.2x	18.0x
Olaplex Holdings	$800M	1.9x	8.1x
Accent Group	$795M	0.8x	4.1x
Briscoe Group	$777M	1.7x	9.9x
Kid	$772M	2.0x	7.8x
Lands' End	$762M	0.6x	7.6x
Mobilezone Holding	$752M	0.6x	9.1x
Children's Place	$749M	0.6x	12.6x
Halfords Group	$748M	0.3x	3.2x
Shoe Carnival	$746M	0.6x	7.3x
Build-A-Bear	$714M	1.4x	8.7x
Card Factory	$713M	0.9x	4.0x
Mavi Jeans	$693M	0.6x	3.5x
AlSaif Stores for Dev	$684M	n/a	n/a
Wilcon Depot	$652M	1.1x	6.2x
Barnes & Noble Education	$635M	n/a	n/a
Teract	$621M	n/a	n/a
Forus	$598M	1.4x	8.0x
Torrid	$533M	0.5x	6.0x
Track & Field Co.	$528M	2.8x	12.6x
Byggmax Group	$511M	0.8x	5.0x
Unimot	$499M	n/a	n/a
Vertu Motors	$495M	0.1x	4.4x
Beacon Lighting Group	$491M	2.2x	8.5x
ITAB Shop Concept	$479M	0.4x	3.9x
Universal Store	$475M	2.1x	7.5x
Zumiez	$474M	0.5x	14.8x
BasicNet	$450M	n/a	n/a
Yatsen Group	$448M	0.8x	-63.3x
Havertys	$440M	0.6x	n/a
Adairs	$429M	1.0x	6.4x
Tricot	$419M	n/a	n/a
Aspirasi Hidup Indonesia	$419M	0.8x	6.7x
J.Jill	$408M	0.7x	4.5x
AutoWallis	$402M	0.3x	6.8x
The Tile Shop	$391M	1.1x	n/a
Victorian Plumbing Group	$375M	0.9x	9.4x
United Arrows	$371M	0.4x	5.5x
Baby Bunting	$354M	1.0x	9.4x
G-7 HOLDINGS	$350M	0.2x	n/a
Fais Holding	$324M	n/a	n/a
Intermestic	$323M	1.0x	6.1x
Homestolife	$313M	n/a	n/a
a.k.a. Brands	$312M	0.5x	13.5x
Bourrelier Gr	$289M	n/a	n/a
Damartex	$286M	0.5x	6.7x
Duluth Holdings	$284M	0.5x	14.0x
Apranga	$265M	n/a	n/a
Envela	$263M	1.3x	19.2x
Motorpoint Group	$236M	0.1x	6.8x
Destination XL Group	$236M	0.5x	23.4x
Marisa Lojas	$230M	n/a	n/a
Grupo Toky	$229M	0.9x	9.5x
Topps Tiles	$221M	0.6x	4.6x
Dadelo	$202M	n/a	n/a
Bokusgruppen	$198M	0.9x	5.8x
Michael Hill Intl	$195M	0.5x	3.4x
Honeys Holdings	$176M	0.5x	n/a
Tilly's	$171M	0.3x	-5.6x
Ludwig Beck am Rathauseck	$161M	n/a	n/a
Veste	$159M	0.8x	4.0x
Lojas Quero-Quero	$153M	0.3x	4.6x
Ramsdens Holdings	$145M	1.0x	5.2x
Elektroimportoren	$130M	0.8x	8.1x
TheWorks.Co.uk	$126M	0.3x	4.2x
Virsi	$114M	n/a	n/a
Cato	$112M	n/a	n/a
Reitmans	$99.2M	n/a	n/a
Pasquarelli Auto	$97.8M	0.1x	6.9x
Mr Bricolage	$95.3M	0.3x	3.0x
Shoe Zone	$92.5M	0.5x	6.2x
GrowGeneration	$89.4M	0.5x	-12.2x
Tokyo Lifestyle Co	$79.7M	n/a	n/a
Hydrogen Refueling	$77.7M	3.9x	-10.4x
Refuels	$76.8M	0.6x	1.9x
Elon	$61.4M	0.1x	5.2x
Riba Mundo Tecnologia	$54.0M	0.2x	-8.4x
Mister Spex	$50.1M	0.2x	13.9x
SFD	$39.5M	n/a	n/a
Lulus	$35.8M	0.1x	-3.7x
Intersport Polska	$35.3M	n/a	n/a
Autozi	$23.4M	n/a	n/a
Devernois	$12.3M	n/a	n/a
mResell Holding	$11.2M	n/a	n/a
TrenDevice	$8.1M	n/a	n/a
PixelFox	$5.3M	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