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	$444B	2.7x	17.6x
Lowe's	$169B	2.0x	13.7x
TJX Companies	$169B	2.9x	21.7x
O'Reilly Automotive	$95.6B	5.5x	24.5x
Fast Retailing	$95.4B	4.2x	18.8x
Wesfarmers	$71.7B	2.4x	18.2x
AutoZone	$70.4B	3.7x	16.5x
Alimentation Couche-Tard	$62.1B	0.9x	10.3x
Ross Dress For Less	$51.7B	2.4x	17.0x
Tractor Supply	$34.7B	2.2x	17.4x
Ulta Beauty	$26.3B	2.2x	14.8x
CarMax	$25.1B	1.0x	23.3x
Dick's Sporting Goods	$24.0B	1.7x	12.3x
Williams Sonoma	$23.7B	3.0x	14.5x
Ritchie Bros.	$23.7B	5.3x	17.7x
Casey's	$23.3B	1.4x	18.3x
Burlington Stores	$22.4B	2.0x	18.8x
Lithia Motors	$21.9B	0.6x	12.9x
Avolta	$21.0B	1.2x	12.6x
Chow Tai Fook Jewellery	$20.2B	1.7x	11.2x
Penske Automotive Group	$19.7B	0.6x	12.9x
Hotai Motor	$19.3B	n/a	n/a
Best Buy	$18.8B	0.5x	7.2x
Trent	$18.6B	8.6x	52.6x
AutoNation	$17.6B	0.6x	10.8x
China Tourism Group Duty	$15.7B	2.0x	16.4x
ADNOC	$14.0B	1.5x	12.7x
Grupo Elektra	$13.6B	n/a	n/a
D'Ieteren Gr	$12.3B	0.8x	11.0x
Canadian Tire	$11.4B	1.0x	7.7x
Group 1 Automotive	$11.1B	0.5x	11.1x
Sanrio	$11.1B	10.2x	25.5x
JD Sports Fashion	$10.6B	0.6x	4.3x
Bath & Body Works	$10.0B	1.4x	6.6x
Murphy USA	$9.9B	0.5x	9.9x
Five Below	$9.6B	2.2x	17.6x
Macy's	$9.4B	0.4x	5.3x
Floor & Décor	$9.4B	2.0x	17.7x
Asbury Automotive Group	$9.3B	0.5x	9.1x
Kingfisher	$9.1B	0.5x	5.3x
Dillard's	$9.0B	1.4x	10.8x
Vibra Energia	$8.6B	0.3x	7.4x
Lagardère	$8.5B	0.8x	5.4x
JB Hi Fi	$8.4B	1.2x	13.1x
Eagers Automotive	$7.9B	1.0x	16.6x
Aritzia	$7.6B	3.4x	21.4x
Harvey Norman Holdings	$7.4B	2.5x	11.2x
Sonae	$7.4B	0.6x	6.0x
RH	$7.3B	2.1x	11.7x
MINISO Group Holding	$7.1B	2.5x	12.1x
Pepkor	$6.8B	1.2x	7.2x
Sonic Automotive	$6.6B	0.5x	11.0x
Urban Outfitters	$6.6B	1.1x	9.7x
Frasers Group	$6.2B	0.9x	5.5x
GameStop	$6.1B	1.5x	n/a
Boot Barn	$6.0B	2.9x	18.2x
Valvoline	$5.8B	3.4x	12.5x
Lulu Retail	$5.7B	0.7x	6.9x
Rush Enterprises	$5.7B	0.8x	8.9x
Driven Brands	$5.4B	2.5x	10.1x
Advance Auto Parts	$5.3B	0.6x	12.4x
Groupe Dynamite	$5.2B	6.4x	19.6x
Academy Sports + Outdoors	$5.2B	0.9x	7.7x
Fielmann Group	$5.1B	1.8x	8.0x
Signet Jewelers	$5.0B	0.7x	7.6x
Hanesbrands	$4.9B	1.4x	9.2x
Jarir	$4.7B	1.6x	14.5x
Boyd Group Services	$4.6B	1.5x	12.7x
USS Co.	$4.6B	6.4x	11.3x
Camping World	$4.6B	0.7x	17.7x
Mobile World Investment Corp.	$4.3B	0.8x	13.8x
Ceconomy	$4.3B	0.2x	3.6x
Douglas	$4.2B	0.8x	4.7x
MR.DIY	$4.1B	3.4x	13.8x
Jumbo Greece	$4.0B	2.8x	7.9x
Yamada Holdings	$3.8B	0.3x	8.2x
Petco	$3.7B	0.6x	9.9x
Metro Brands	$3.7B	12.2x	40.4x
Fnac Darty	$3.6B	0.3x	5.6x
Mr Price Group	$3.5B	1.5x	7.0x
Home Product Center	$3.5B	1.7x	9.5x
Dunelm Group	$3.5B	1.5x	8.5x
CarGurus	$3.4B	3.7x	11.7x
Mister Car Wash	$3.3B	3.2x	10.0x
Foschini Group	$3.3B	0.9x	4.6x
Savers Value Village	$3.3B	2.0x	12.3x
Carasso Motors	$3.3B	n/a	n/a
Super Retail Group	$3.2B	1.2x	6.3x
HORNBACH Holding	$3.1B	0.4x	5.1x
Currys	$3.1B	0.3x	4.6x
ABC-Mart	$3.0B	1.2x	6.5x
Lovisa Holdings	$3.0B	5.5x	17.7x
Sally Beauty Holdings	$2.9B	0.8x	6.8x
ARKO	$2.9B	0.4x	11.9x
Interparfums	$2.8B	2.7x	12.3x
Buckle	$2.8B	2.2x	10.1x
National Vision	$2.8B	1.5x	15.5x
Lojas Renner	$2.8B	1.0x	5.5x
Shimamura	$2.7B	0.6x	6.0x
Workman	$2.6B	2.7x	13.1x
Magazine Luiza	$2.5B	0.4x	4.5x
WH Smith	$2.5B	1.1x	7.6x
Clas Ohlson	$2.4B	1.9x	11.2x
Guess	$2.3B	0.7x	10.0x
Pet Valu	$2.3B	2.7x	12.2x
Com7	$2.2B	0.9x	12.4x
Eco-Shop Marketing	$2.2B	3.1x	21.0x
Bilia	$2.0B	0.5x	7.4x
BIC Camera	$1.9B	0.3x	7.1x
Watches of Switzerland	$1.9B	0.8x	7.4x
Premier Investments	$1.9B	3.4x	10.8x
NEXTAGE	$1.8B	0.5x	11.9x
New Wave Group	$1.8B	1.8x	11.1x
Fiskars	$1.8B	1.4x	9.7x
Arhaus	$1.8B	1.3x	12.7x
Daya Intiguna Yasa	$1.8B	3.7x	12.1x
PAL Group Holdings	$1.7B	1.2x	9.0x
Pets at Home	$1.7B	0.9x	5.6x
AutoCanada	$1.7B	0.5x	11.7x
MarineMax	$1.7B	0.7x	14.7x
The ODP Corporation	$1.6B	0.2x	6.4x
Winmark	$1.6B	18.8x	28.3x
Autohellas	$1.6B	n/a	n/a
Siam Global House	$1.6B	1.6x	12.5x
Leon's Furniture	$1.5B	0.8x	6.5x
Retailors	$1.5B	n/a	n/a
Designer Brands	$1.5B	0.5x	13.9x
Wickes Group	$1.4B	0.7x	6.1x
Nick Scali	$1.4B	4.2x	13.0x
Truworths	$1.4B	1.1x	4.4x
Doğuş Otomotiv	$1.4B	0.3x	3.8x
Matas	$1.3B	1.0x	6.6x
C&A	$1.2B	0.8x	4.4x
Caleres	$1.2B	0.4x	6.9x
Lindex Group	$1.2B	1.1x	6.2x
SMCP	$1.2B	0.8x	4.5x
Guararapes Confeccoes	$1.2B	0.6x	4.4x
OneWater Marine	$1.2B	0.6x	16.3x
Autosports Group	$1.2B	0.6x	10.2x
Bapcor	$1.1B	0.8x	6.7x
America's Car-Mart	$1.1B	0.8x	11.5x
MAP Active	$1.0B	0.9x	5.4x
Musti Gr	$952M	n/a	n/a
ME Group International	$917M	2.2x	5.9x
Olaplex Holdings	$896M	2.1x	9.0x
Grupo SBF	$889M	0.7x	5.2x
Build-A-Bear	$862M	1.7x	10.5x
Genesco	$859M	0.4x	10.7x
Maisons du Monde	$851M	0.8x	5.8x
Fenix Outdoor	$850M	n/a	n/a
Accent Group	$834M	0.8x	4.4x
Fourlis Holdings	$824M	1.2x	18.1x
Shoe Carnival	$813M	0.7x	7.8x
Kid	$784M	2.0x	7.8x
Halfords Group	$761M	0.3x	3.2x
Briscoe Group	$759M	1.7x	9.7x
Wilcon Depot	$747M	1.2x	7.1x
Mobilezone Holding	$744M	0.6x	9.0x
Lands' End	$740M	0.5x	7.5x
Children's Place	$733M	0.6x	11.8x
Card Factory	$717M	0.9x	4.0x
Teract	$683M	n/a	n/a
Barnes & Noble Education	$683M	n/a	n/a
AlSaif Stores for Dev	$677M	n/a	n/a
Mavi Jeans	$641M	0.6x	3.2x
Forus	$618M	1.5x	8.5x
Byggmax Group	$571M	0.9x	5.8x
Torrid	$566M	0.5x	6.2x
Yatsen Group	$554M	1.0x	-42.8x
Beacon Lighting Group	$549M	2.5x	9.6x
Track & Field Co.	$507M	2.8x	12.7x
Unimot	$506M	n/a	n/a
Vertu Motors	$496M	0.1x	4.3x
Universal Store	$488M	2.2x	7.8x
Adairs	$484M	1.2x	7.2x
BasicNet	$463M	n/a	n/a
Zumiez	$461M	0.5x	14.6x
Havertys	$443M	0.6x	n/a
ITAB Shop Concept	$440M	0.4x	3.8x
J.Jill	$420M	0.7x	4.6x
Tricot	$416M	n/a	n/a
AutoWallis	$410M	0.3x	7.0x
The Tile Shop	$394M	1.1x	n/a
Victorian Plumbing Group	$382M	0.9x	9.5x
Intermestic	$373M	1.1x	7.1x
Aspirasi Hidup Indonesia	$365M	0.7x	5.8x
Baby Bunting	$364M	1.0x	9.8x
United Arrows	$357M	0.3x	5.4x
a.k.a. Brands	$329M	0.5x	13.1x
Fais Holding	$327M	n/a	n/a
G-7 HOLDINGS	$322M	0.2x	n/a
Homestolife	$320M	n/a	n/a
Bourrelier Gr	$314M	n/a	n/a
Duluth Holdings	$304M	0.5x	15.3x
Apranga	$259M	n/a	n/a
Damartex	$254M	0.4x	6.0x
Motorpoint Group	$242M	0.1x	6.9x
Destination XL Group	$241M	0.5x	22.0x
Topps Tiles	$226M	0.6x	4.6x
Marisa Lojas	$225M	n/a	n/a
Dadelo	$220M	n/a	n/a
Grupo Toky	$219M	2.0x	-191.6x
Michael Hill Intl	$200M	0.5x	3.5x
Envela	$196M	1.0x	15.3x
Honeys Holdings	$180M	0.5x	n/a
Tilly's	$178M	0.3x	-5.7x
Bokusgruppen	$169M	0.7x	5.2x
Ludwig Beck am Rathauseck	$161M	n/a	n/a
Ramsdens Holdings	$160M	1.0x	5.7x
Lojas Quero-Quero	$152M	0.3x	4.7x
Veste	$151M	0.8x	3.9x
TheWorks.Co.uk	$132M	0.4x	4.7x
Elektroimportoren	$132M	0.8x	8.2x
Cato	$122M	n/a	n/a
Virsi	$114M	n/a	n/a
Mr Bricolage	$103M	0.3x	3.3x
Reitmans	$99.2M	n/a	n/a
Pasquarelli Auto	$97.9M	0.2x	8.9x
Shoe Zone	$89.2M	0.4x	5.9x
GrowGeneration	$84.3M	0.5x	-9.8x
Tokyo Lifestyle Co	$82.1M	n/a	n/a
Hydrogen Refueling	$76.6M	3.3x	-8.5x
Refuels	$75.1M	0.6x	2.0x
Elon	$60.0M	0.1x	5.2x
Riba Mundo Tecnologia	$55.0M	0.1x	7.3x
Mister Spex	$54.3M	0.2x	19.3x
Lulus	$39.5M	0.1x	-4.1x
SFD	$38.1M	n/a	n/a
Intersport Polska	$35.8M	n/a	n/a
Autozi	$35.8M	n/a	n/a
mResell Holding	$12.8M	n/a	n/a
Devernois	$12.3M	n/a	n/a
TrenDevice	$8.1M	n/a	n/a
PixelFox	$5.4M	n/a	n/a
NR21	$3.8M	n/a	n/a
Robinson Europe	$2.7M	n/a	n/a
Hynion	$0.9M	n/a	n/a