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	$405B	2.5x	16.3x
TJX Companies	$177B	3.0x	22.3x
Lowe's	$175B	2.0x	14.2x
Fast Retailing	$98.7B	4.5x	19.8x
O'Reilly Automotive	$93.0B	5.3x	23.5x
AutoZone	$76.8B	4.0x	17.9x
Wesfarmers	$65.4B	2.2x	16.7x
Alimentation Couche-Tard	$59.7B	0.8x	9.8x
Ross Dress For Less	$57.7B	2.6x	18.5x
Tractor Supply	$33.5B	2.2x	16.7x
Ulta Beauty	$25.2B	2.1x	14.2x
CarMax	$23.8B	0.9x	23.3x
Burlington Stores	$23.8B	2.1x	19.8x
Casey's	$23.3B	1.4x	18.0x
Dick's Sporting Goods	$22.1B	1.6x	11.3x
Williams Sonoma	$22.0B	2.8x	13.3x
Ritchie Bros.	$21.9B	4.9x	16.1x
Lithia Motors	$21.6B	0.6x	12.6x
Avolta	$21.1B	1.2x	12.7x
Chow Tai Fook Jewellery	$20.7B	1.8x	10.9x
Hotai Motor	$19.9B	n/a	n/a
China Tourism Group Duty	$19.0B	2.5x	21.1x
Best Buy	$18.7B	0.4x	7.2x
Penske Automotive Group	$18.4B	0.6x	12.2x
Trent	$17.6B	8.2x	48.8x
AutoNation	$17.1B	0.6x	10.5x
ADNOC	$14.1B	1.5x	12.2x
Grupo Elektra	$13.9B	n/a	n/a
Canadian Tire	$11.7B	1.0x	7.8x
D'Ieteren Gr	$11.5B	0.8x	12.3x
Group 1 Automotive	$10.5B	0.5x	10.5x
Asbury Automotive Group	$10.3B	0.6x	10.0x
Macy's	$10.1B	0.5x	5.7x
Five Below	$9.9B	2.3x	17.9x
Murphy USA	$9.9B	0.5x	9.9x
JD Sports Fashion	$9.2B	0.6x	3.8x
Aritzia	$9.1B	4.0x	25.3x
Vibra Energia	$9.0B	0.3x	7.6x
Dillard's	$8.8B	1.3x	10.4x
Kingfisher	$8.7B	0.5x	5.1x
Lagardère	$8.4B	0.8x	5.4x
Floor & Décor	$8.3B	1.8x	15.6x
Sanrio	$7.9B	7.3x	18.3x
Bath & Body Works	$7.8B	1.1x	5.6x
Sonae	$7.5B	0.6x	5.7x
Eagers Automotive	$7.2B	0.9x	14.7x
Harvey Norman Holdings	$7.1B	2.4x	10.7x
JB Hi Fi	$7.0B	1.0x	11.0x
Pepkor	$6.9B	1.2x	6.9x
RH	$6.7B	2.0x	10.5x
MINISO Group Holding	$6.5B	2.3x	10.9x
Urban Outfitters	$6.3B	1.1x	9.0x
Boot Barn	$6.2B	2.9x	17.7x
Sonic Automotive	$6.2B	0.4x	10.2x
Lulu Retail	$6.0B	0.8x	7.6x
Frasers Group	$6.0B	0.9x	5.4x
Boyd Group Services	$5.5B	1.7x	14.8x
Valvoline	$5.3B	3.0x	11.1x
Rush Enterprises	$5.2B	0.7x	8.3x
Advance Auto Parts	$5.2B	0.6x	11.3x
Groupe Dynamite	$5.0B	6.1x	18.4x
Driven Brands	$4.8B	2.3x	9.1x
Signet Jewelers	$4.8B	0.7x	7.2x
Hanesbrands	$4.8B	1.4x	8.7x
GameStop	$4.7B	1.2x	n/a
Academy Sports + Outdoors	$4.5B	0.7x	6.7x
Fielmann Group	$4.5B	1.6x	6.8x
USS Co.	$4.4B	6.4x	11.1x
Jarir	$4.3B	1.4x	13.4x
Ceconomy	$4.3B	0.2x	3.5x
Camping World	$4.2B	0.7x	17.0x
Mobile World Investment Corp.	$4.2B	0.7x	12.8x
Douglas	$4.1B	0.8x	4.7x
Jumbo Greece	$4.0B	2.8x	7.8x
MR.DIY	$3.9B	3.2x	12.8x
Yamada Holdings	$3.8B	0.4x	8.5x
Mr Price Group	$3.6B	1.5x	6.9x
Metro Brands	$3.6B	11.8x	38.9x
Fnac Darty	$3.5B	0.3x	5.5x
Petco	$3.5B	0.6x	9.2x
Mister Car Wash	$3.4B	3.2x	10.0x
CarGurus	$3.3B	3.6x	10.9x
Dunelm Group	$3.3B	1.4x	8.2x
Shimamura	$3.3B	0.8x	7.6x
Carasso Motors	$3.2B	n/a	n/a
Super Retail Group	$3.1B	1.2x	6.3x
Workman	$3.1B	3.4x	15.9x
Home Product Center	$3.0B	1.4x	8.1x
Foschini Group	$3.0B	0.8x	4.2x
Lojas Renner	$3.0B	1.0x	5.6x
HORNBACH Holding	$2.9B	0.4x	4.9x
ABC-Mart	$2.9B	1.2x	6.5x
ARKO	$2.9B	0.4x	12.1x
Sally Beauty Holdings	$2.9B	0.8x	6.5x
Buckle	$2.8B	2.2x	10.0x
Currys	$2.8B	0.2x	4.3x
Magazine Luiza	$2.8B	0.4x	4.8x
National Vision	$2.7B	1.4x	14.9x
Savers Value Village	$2.6B	1.6x	10.1x
Lovisa Holdings	$2.4B	4.4x	14.2x
WH Smith	$2.4B	1.1x	7.9x
Clas Ohlson	$2.4B	1.9x	11.0x
Guess	$2.3B	0.7x	10.1x
Interparfums	$2.3B	2.2x	10.0x
Bilia	$2.1B	0.5x	7.7x
Watches of Switzerland	$2.1B	0.9x	8.2x
Eco-Shop Marketing	$2.0B	2.7x	18.0x
Pet Valu	$1.9B	2.3x	10.6x
PAL Group Holdings	$1.9B	1.3x	10.0x
BIC Camera	$1.9B	0.3x	7.1x
Fiskars	$1.8B	1.4x	10.4x
New Wave Group	$1.8B	1.8x	11.3x
Com7	$1.8B	0.7x	9.8x
NEXTAGE	$1.8B	0.4x	11.7x
Premier Investments	$1.7B	3.2x	9.9x
Daya Intiguna Yasa	$1.7B	3.6x	11.5x
Pets at Home	$1.7B	0.9x	5.7x
Arhaus	$1.6B	1.2x	11.6x
MarineMax	$1.6B	0.7x	14.2x
AutoCanada	$1.6B	0.4x	10.6x
Autohellas	$1.6B	n/a	n/a
Doğuş Otomotiv	$1.5B	0.3x	4.3x
Winmark	$1.5B	17.8x	25.9x
Leon's Furniture	$1.5B	0.8x	6.3x
Designer Brands	$1.5B	0.5x	14.7x
The ODP Corporation	$1.4B	0.2x	5.9x
Nick Scali	$1.4B	4.2x	12.7x
Truworths	$1.4B	1.1x	4.4x
Guararapes Confeccoes	$1.4B	0.7x	4.7x
Wickes Group	$1.4B	0.6x	5.8x
Retailors	$1.4B	n/a	n/a
Siam Global House	$1.3B	1.4x	10.6x
MAP Active	$1.3B	1.2x	7.2x
C&A	$1.3B	0.8x	4.4x
Matas	$1.3B	1.0x	6.5x
Autosports Group	$1.3B	0.6x	11.0x
Lindex Group	$1.2B	1.1x	6.2x
SMCP	$1.2B	0.8x	4.5x
Caleres	$1.1B	0.4x	6.7x
OneWater Marine	$1.1B	0.6x	15.4x
America's Car-Mart	$1.0B	0.7x	11.0x
Grupo SBF	$1.0B	0.7x	5.5x
Musti Gr	$920M	n/a	n/a
Genesco	$903M	0.4x	11.1x
Fenix Outdoor	$890M	n/a	n/a
Bapcor	$847M	0.7x	5.7x
Maisons du Monde	$831M	0.7x	5.7x
Fourlis Holdings	$811M	1.2x	18.2x
Olaplex Holdings	$797M	1.9x	8.3x
Kid	$767M	2.0x	7.7x
Mobilezone Holding	$744M	0.6x	8.8x
Briscoe Group	$737M	1.7x	9.9x
Halfords Group	$731M	0.3x	3.1x
Children's Place	$722M	0.5x	12.5x
Lands' End	$714M	0.5x	7.1x
Accent Group	$713M	0.7x	3.8x
Shoe Carnival	$710M	0.6x	6.8x
Build-A-Bear	$710M	1.4x	8.6x
ME Group International	$708M	1.7x	4.5x
Card Factory	$700M	0.9x	3.9x
Mavi Jeans	$661M	0.6x	3.3x
AlSaif Stores for Dev	$655M	n/a	n/a
Wilcon Depot	$627M	1.1x	6.2x
Teract	$615M	n/a	n/a
Forus	$614M	1.4x	8.1x
Barnes & Noble Education	$567M	n/a	n/a
Unimot	$553M	n/a	n/a
Torrid	$541M	0.5x	6.2x
Zumiez	$505M	0.6x	15.6x
Byggmax Group	$504M	0.8x	5.0x
Vertu Motors	$495M	0.1x	4.5x
Beacon Lighting Group	$480M	2.2x	8.4x
Track & Field Co.	$480M	2.5x	11.1x
Yatsen Group	$476M	0.8x	-62.9x
Havertys	$458M	0.6x	n/a
Universal Store	$454M	2.0x	7.2x
BasicNet	$444M	n/a	n/a
ITAB Shop Concept	$427M	0.3x	3.5x
Tricot	$425M	n/a	n/a
AutoWallis	$406M	0.3x	6.7x
Adairs	$402M	1.0x	5.7x
The Tile Shop	$396M	1.1x	n/a
J.Jill	$394M	0.7x	4.4x
United Arrows	$391M	0.4x	5.9x
Aspirasi Hidup Indonesia	$382M	0.7x	6.5x
G-7 HOLDINGS	$368M	0.3x	n/a
Victorian Plumbing Group	$350M	0.9x	8.8x
Baby Bunting	$344M	1.0x	9.2x
Fais Holding	$331M	n/a	n/a
a.k.a. Brands	$329M	0.6x	14.2x
Bourrelier Gr	$305M	n/a	n/a
Intermestic	$302M	0.9x	5.7x
Duluth Holdings	$296M	0.5x	14.3x
Damartex	$276M	0.5x	6.5x
Envela	$271M	1.3x	18.4x
Apranga	$261M	n/a	n/a
Homestolife	$259M	n/a	n/a
Destination XL Group	$234M	0.5x	24.3x
Grupo Toky	$232M	0.9x	9.1x
Marisa Lojas	$221M	n/a	n/a
Topps Tiles	$221M	0.6x	4.6x
Motorpoint Group	$208M	0.1x	5.9x
Dadelo	$205M	n/a	n/a
Michael Hill Intl	$193M	0.5x	3.4x
Lojas Quero-Quero	$182M	0.3x	5.6x
Honeys Holdings	$181M	0.5x	n/a
Bokusgruppen	$173M	0.8x	5.2x
Tilly's	$166M	0.3x	-5.5x
Ludwig Beck am Rathauseck	$158M	n/a	n/a
Veste	$157M	0.8x	3.9x
Ramsdens Holdings	$146M	1.0x	5.3x
Elektroimportoren	$123M	0.7x	7.6x
TheWorks.Co.uk	$121M	0.3x	3.9x
Virsi	$113M	n/a	n/a
Cato	$103M	n/a	n/a
Reitmans	$99.4M	n/a	n/a
Pasquarelli Auto	$97.0M	0.1x	6.8x
Mr Bricolage	$89.2M	0.3x	2.8x
Shoe Zone	$89.0M	0.5x	5.9x
Tokyo Lifestyle Co	$78.3M	n/a	n/a
Refuels	$77.4M	0.7x	1.8x
GrowGeneration	$74.6M	0.4x	-13.0x
Hydrogen Refueling	$73.7M	3.6x	-10.3x
Elon	$58.3M	0.1x	6.5x
Riba Mundo Tecnologia	$53.5M	0.2x	-7.6x
Mister Spex	$43.6M	0.2x	14.7x
Lulus	$39.9M	0.1x	-4.1x
SFD	$38.3M	n/a	n/a
Intersport Polska	$34.7M	n/a	n/a
Autozi	$20.2M	n/a	n/a
Devernois	$12.2M	n/a	n/a
mResell Holding	$10.8M	n/a	n/a
TrenDevice	$8.1M	n/a	n/a
PixelFox	$5.0M	n/a	n/a
NR21	$3.8M	n/a	n/a
Robinson Europe	$2.7M	n/a	n/a
Hynion	$2.2M	n/a	n/a