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	$433B	2.6x	17.4x
Lowe's	$188B	2.2x	15.2x
TJX Companies	$186B	3.1x	23.2x
Fast Retailing	$123B	5.5x	24.2x
O'Reilly Automotive	$88.3B	5.0x	22.2x
AutoZone	$76.1B	3.9x	17.8x
Wesfarmers	$73.1B	2.2x	16.9x
Alimentation Couche-Tard	$69.2B	0.9x	11.0x
Ross Dress For Less	$66.5B	3.0x	21.2x
Tractor Supply	$33.3B	2.1x	16.5x
Ulta Beauty	$32.4B	2.7x	17.8x
Casey's	$27.9B	1.7x	20.8x
Dick's Sporting Goods	$25.2B	1.5x	13.2x
Williams Sonoma	$24.6B	3.1x	14.9x
Burlington Stores	$24.5B	2.1x	19.7x
CarMax	$23.6B	0.9x	23.4x
Ritchie Bros.	$22.6B	4.9x	16.2x
Avolta	$22.5B	1.3x	13.1x
Lithia Motors	$21.0B	0.6x	12.2x
China Tourism Group Duty	$20.1B	2.6x	22.8x
Chow Tai Fook Jewellery	$19.5B	1.7x	9.9x
Penske Automotive Group	$19.0B	0.6x	12.7x
Hotai Motor	$18.5B	2.1x	n/a
AutoNation	$16.8B	0.6x	10.2x
Best Buy	$16.1B	0.4x	6.1x
Trent	$15.1B	7.1x	41.7x
ADNOC	$14.8B	1.5x	12.6x
Grupo Elektra	$14.8B	n/a	n/a
D'Ieteren Gr	$13.8B	1.5x	18.8x
Five Below	$13.8B	3.0x	22.9x
Canadian Tire	$12.7B	1.1x	8.3x
Vibra Energia	$10.6B	0.3x	8.4x
Kingfisher	$10.5B	0.6x	5.9x
Aritzia	$10.5B	4.4x	26.9x
Murphy USA	$10.2B	0.5x	10.3x
Asbury Automotive Group	$10.0B	0.6x	9.7x
Macy's	$9.8B	0.5x	5.4x
Group 1 Automotive	$9.7B	0.4x	9.4x
Lenskart Solutions	$9.6B	n/a	n/a
JD Sports Fashion	$9.4B	0.6x	3.7x
Bath & Body Works	$9.3B	1.3x	6.8x
Dillard's	$9.0B	1.4x	10.2x
Floor & Décor	$8.9B	1.9x	16.7x
Sonae	$8.6B	0.7x	6.5x
Lagardère	$8.6B	0.8x	5.3x
Sanrio	$7.9B	7.1x	17.8x
Pepkor	$7.3B	1.2x	7.3x
RH	$6.9B	2.0x	11.3x
Groupe Dynamite	$6.9B	7.5x	20.9x
Valvoline	$6.8B	3.8x	14.1x
Rush Enterprises	$6.7B	0.9x	10.7x
Frasers Group	$6.6B	1.0x	5.8x
Eagers Automotive	$6.5B	0.7x	12.7x
JB Hi Fi	$6.5B	0.8x	9.2x
Harvey Norman Holdings	$6.5B	2.0x	8.8x
Urban Outfitters	$6.5B	1.1x	9.0x
GameStop	$6.4B	1.7x	n/a
Sonic Automotive	$6.3B	0.4x	10.3x
Boot Barn	$6.1B	2.9x	17.1x
Boyd Group Services	$6.1B	1.9x	16.2x
MINISO Group Holding	$5.9B	2.0x	9.9x
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.	$5.0B	7.1x	12.5x
Mobile World Investment Corp.	$4.9B	0.8x	14.1x
Signet Jewelers	$4.8B	0.7x	7.2x
Jarir	$4.7B	1.5x	14.0x
Fielmann Group	$4.7B	1.6x	6.9x
MR.DIY	$4.7B	3.5x	14.3x
Driven Brands	$4.4B	2.2x	8.8x
Yamada Holdings	$4.3B	0.4x	9.6x
Mister Car Wash	$4.1B	3.9x	12.0x
Douglas	$4.1B	0.8x	4.5x
Camping World	$4.1B	0.6x	15.8x
Fnac Darty	$3.9B	0.3x	5.8x
Home Product Center	$3.7B	1.7x	9.8x
Petco	$3.5B	0.6x	8.9x
Workman	$3.4B	3.6x	17.4x
Carasso Motors	$3.4B	n/a	n/a
Jumbo Greece	$3.4B	2.4x	6.6x
Super Retail Group	$3.4B	1.1x	6.2x
Mr Price Group	$3.2B	1.3x	5.6x
Currys	$3.2B	0.3x	4.7x
Lojas Renner	$3.2B	1.1x	5.9x
Foschini Group	$3.2B	0.8x	4.2x
Metro Brands	$3.1B	10.4x	34.5x
ARKO	$3.1B	0.4x	13.0x
Magazine Luiza	$3.0B	0.4x	5.1x
HORNBACH Holding	$3.0B	0.4x	5.1x
Dunelm Group	$3.0B	1.2x	7.2x
CarGurus	$3.0B	3.2x	9.6x
Shimamura	$3.0B	0.7x	6.9x
Sally Beauty Holdings	$3.0B	0.8x	6.7x
ABC-Mart	$2.9B	1.2x	6.4x
Savers Value Village	$2.8B	1.7x	10.9x
National Vision	$2.8B	1.4x	14.8x
Buckle	$2.7B	2.1x	9.6x
Clas Ohlson	$2.6B	2.0x	11.4x
Interparfums	$2.4B	2.3x	10.4x
NEXTAGE	$2.4B	0.6x	15.5x
Ceconomy	$2.3B	0.1x	1.9x
Watches of Switzerland	$2.3B	1.0x	8.9x
Eco-Shop Marketing	$2.3B	3.0x	19.6x
WH Smith	$2.2B	1.1x	7.5x
Bilia	$2.2B	0.5x	7.7x
BIC Camera	$2.2B	0.3x	8.2x
Lovisa Holdings	$2.1B	3.5x	11.1x
Com7	$2.1B	0.8x	10.8x
Pet Valu	$2.0B	2.3x	10.6x
Fiskars	$1.8B	1.4x	11.0x
New Wave Group	$1.8B	1.6x	10.6x
MarineMax	$1.7B	0.8x	15.4x
Winmark	$1.7B	20.4x	29.7x
AutoCanada	$1.7B	0.5x	11.0x
Siam Global House	$1.7B	1.7x	13.2x
Pets at Home	$1.7B	0.8x	5.7x
Doğuş Otomotiv	$1.6B	0.3x	4.6x
Autohellas	$1.6B	1.3x	5.1x
Designer Brands	$1.6B	0.5x	12.7x
Truworths	$1.6B	1.2x	4.6x
Daya Intiguna Yasa	$1.5B	3.3x	10.6x
Wickes Group	$1.5B	0.7x	6.1x
Leon's Furniture	$1.5B	0.8x	6.1x
Premier Investments	$1.5B	2.5x	7.8x
Arhaus	$1.5B	1.1x	10.2x
PAL Group Holdings	$1.4B	1.0x	7.3x
Caleres	$1.3B	0.5x	11.6x
Autosports Group	$1.3B	0.6x	9.9x
Nick Scali	$1.3B	3.4x	10.2x
MAP Active	$1.3B	1.1x	6.4x
SMCP	$1.3B	0.9x	4.7x
Matas	$1.2B	0.9x	6.0x
Retailors	$1.2B	n/a	n/a
OneWater Marine	$1.2B	0.6x	16.4x
Olaplex Holdings	$1.1B	2.7x	12.4x
C&A	$1.1B	0.7x	3.4x
Lindex Group	$1.1B	1.0x	5.5x
America's Car-Mart	$1.0B	0.7x	14.9x
Grupo SBF	$998M	0.7x	5.5x
Mobilezone Holding	$975M	0.8x	11.5x
Musti Gr	$946M	n/a	n/a
Genesco	$870M	0.4x	11.8x
Accent Group	$861M	0.8x	4.3x
Fourlis Holdings	$851M	n/a	n/a
Fenix Outdoor	$844M	n/a	n/a
Maisons du Monde	$820M	0.7x	5.5x
Mavi Jeans	$811M	0.8x	5.1x
Shoe Carnival	$808M	0.7x	7.9x
Teract	$799M	n/a	n/a
Lands' End	$792M	0.6x	7.9x
Kid	$749M	1.8x	7.1x
Forus	$737M	1.6x	9.1x
Halfords Group	$736M	0.3x	3.1x
Briscoe Group	$700M	1.5x	8.9x
Build-A-Bear	$696M	1.3x	8.5x
Bapcor	$683M	0.5x	4.3x
Children's Place	$659M	0.5x	46.3x
ME Group International	$656M	1.5x	4.0x
AlSaif Stores for Dev	$645M	n/a	n/a
Byggmax Group	$618M	0.9x	5.9x
Wilcon Depot	$614M	1.0x	5.7x
Card Factory	$596M	0.8x	3.6x
Barnes & Noble Education	$592M	n/a	n/a
Unimot	$591M	n/a	n/a
Track & Field Co.	$540M	2.7x	12.0x
Zumiez	$539M	0.6x	13.2x
Torrid	$516M	0.5x	8.0x
Vertu Motors	$509M	0.1x	4.6x
Universal Store	$499M	2.0x	7.1x
Beacon Lighting Group	$491M	2.0x	7.8x
United Arrows	$482M	0.5x	7.1x
Havertys	$462M	0.6x	n/a
BasicNet	$445M	n/a	n/a
Tricot	$441M	n/a	n/a
Adairs	$433M	1.0x	5.6x
J.Jill	$423M	0.7x	5.1x
AutoWallis	$422M	n/a	n/a
Victorian Plumbing Group	$410M	1.0x	9.5x
G-7 HOLDINGS	$407M	0.3x	n/a
ITAB Shop Concept	$370M	0.3x	2.8x
Fais Holding	$363M	n/a	n/a
Envela	$348M	1.6x	22.7x
Aspirasi Hidup Indonesia	$344M	0.7x	6.1x
Baby Bunting	$339M	0.9x	8.1x
Bourrelier Gr	$305M	n/a	n/a
a.k.a. Brands	$295M	0.5x	12.7x
Yatsen Group	$293M	0.5x	196.4x
Apranga	$283M	n/a	n/a
Intermestic	$271M	n/a	n/a
Damartex	$271M	0.4x	6.2x
Duluth Holdings	$269M	0.5x	12.0x
Dadelo	$267M	n/a	n/a
Marisa Lojas	$245M	n/a	n/a
Grupo Toky	$239M	0.8x	8.1x
Topps Tiles	$234M	0.6x	4.7x
Michael Hill Intl	$233M	0.5x	3.8x
Motorpoint Group	$214M	0.1x	5.9x
Destination XL Group	$213M	0.5x	40.1x
Lojas Quero-Quero	$192M	0.4x	5.9x
Ludwig Beck am Rathauseck	$188M	n/a	n/a
Ramsdens Holdings	$187M	1.2x	6.6x
Honeys Holdings	$186M	0.5x	n/a
Homestolife	$174M	n/a	n/a
Tilly's	$171M	0.3x	-9.6x
Bokusgruppen	$168M	0.7x	4.8x
Veste	$146M	n/a	n/a
TheWorks.Co.uk	$144M	0.4x	4.1x
Cato	$140M	n/a	n/a
Elektroimportoren	$136M	0.7x	7.7x
Virsi	$115M	0.2x	7.6x
Reitmans	$112M	n/a	n/a
Pasquarelli Auto	$102M	0.1x	6.9x
Refuels	$95.7M	0.9x	1.8x
Tokyo Lifestyle Co	$88.3M	n/a	n/a
Mr Bricolage	$79.8M	0.2x	2.6x
Shoe Zone	$69.4M	0.3x	4.4x
Lulus	$67.5M	n/a	n/a
Elon	$58.7M	0.1x	6.6x
Hydrogen Refueling Solns	$56.2M	2.5x	-8.6x
Riba Mundo Tecnologia	$54.0M	0.2x	-6.1x
GrowGeneration	$50.0M	0.3x	-10.6x
Mister Spex	$41.9M	0.2x	10.0x
SFD	$39.8M	n/a	n/a
Intersport Polska	$36.2M	n/a	n/a
Autozi	$33.1M	n/a	n/a
PixelFox	$13.9M	n/a	n/a
Devernois	$12.6M	n/a	n/a
mResell Holding	$11.0M	0.6x	n/a
TrenDevice	$8.2M	n/a	n/a
NR21	$4.3M	n/a	n/a
Robinson Europe	$2.8M	n/a	n/a
Hynion	$2.1M	n/a	n/a