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	$410B	2.5x	16.5x
TJX Companies	$183B	3.1x	22.8x
Lowe's	$180B	2.1x	14.6x
Fast Retailing	$104B	4.6x	20.4x
O'Reilly Automotive	$86.2B	4.9x	21.6x
Wesfarmers	$69.1B	2.2x	16.9x
AutoZone	$69.0B	3.5x	16.1x
Alimentation Couche-Tard	$63.5B	0.9x	10.1x
Ross Dress For Less	$59.9B	2.7x	19.1x
Tractor Supply	$32.7B	2.1x	16.3x
Ulta Beauty	$29.3B	2.4x	16.1x
Dick's Sporting Goods	$25.8B	1.5x	13.5x
Ritchie Bros.	$23.6B	5.1x	17.0x
Casey's	$23.5B	1.4x	17.6x
Burlington Stores	$23.5B	2.1x	19.0x
CarMax	$23.2B	0.9x	23.0x
Williams Sonoma	$23.2B	3.0x	14.1x
China Tourism Group Duty	$23.0B	3.0x	26.6x
Lithia Motors	$22.7B	0.6x	13.1x
Avolta	$22.4B	1.3x	13.2x
Chow Tai Fook Jewellery	$19.3B	1.6x	9.8x
Penske Automotive Group	$18.8B	0.6x	12.5x
Hotai Motor	$18.7B	n/a	n/a
Best Buy	$17.8B	0.4x	6.8x
AutoNation	$17.4B	0.6x	10.6x
Trent	$17.2B	7.9x	46.5x
ADNOC	$14.5B	1.5x	12.4x
Grupo Elektra	$14.3B	n/a	n/a
Canadian Tire	$12.2B	1.0x	8.0x
D'Ieteren Gr	$12.0B	0.7x	15.8x
Five Below	$11.9B	2.6x	19.8x
Group 1 Automotive	$10.8B	0.5x	10.8x
Macy's	$10.8B	0.5x	6.0x
Asbury Automotive Group	$10.6B	0.6x	10.3x
Aritzia	$10.3B	4.3x	26.7x
Murphy USA	$10.3B	0.5x	10.4x
JD Sports Fashion	$9.8B	0.6x	3.9x
Kingfisher	$9.5B	0.5x	5.3x
Dillard's	$9.1B	1.4x	10.3x
Vibra Energia	$8.9B	0.3x	7.5x
Lenskart Solutions	$8.8B	n/a	n/a
Bath & Body Works	$8.8B	1.2x	6.4x
Lagardère	$8.6B	0.8x	5.2x
Floor & Décor	$8.5B	1.8x	16.0x
Sonae	$7.8B	0.6x	5.8x
Urban Outfitters	$7.6B	1.2x	10.6x
RH	$7.4B	2.2x	12.2x
JB Hi Fi	$7.4B	1.0x	11.0x
Harvey Norman Holdings	$7.3B	2.4x	10.4x
Sanrio	$7.1B	6.3x	15.9x
Pepkor	$7.1B	1.2x	7.4x
Groupe Dynamite	$7.0B	7.6x	21.3x
Eagers Automotive	$6.7B	0.8x	13.1x
Frasers Group	$6.6B	0.9x	5.7x
Boot Barn	$6.4B	3.0x	17.7x
Sonic Automotive	$6.3B	0.4x	10.3x
MINISO Group Holding	$6.3B	2.1x	10.5x
Lulu Retail	$5.8B	0.7x	7.5x
Boyd Group Services	$5.8B	1.8x	15.4x
Rush Enterprises	$5.6B	0.8x	9.0x
Valvoline	$5.2B	2.9x	10.7x
Driven Brands	$5.0B	2.4x	9.9x
GameStop	$5.0B	1.3x	n/a
Academy Sports + Outdoors	$5.0B	0.8x	7.4x
Advance Auto Parts	$4.6B	0.5x	9.4x
Mobile World Investment Corp.	$4.6B	0.8x	13.5x
Fielmann Group	$4.5B	1.6x	6.7x
USS Co.	$4.5B	6.4x	11.2x
Ceconomy	$4.4B	0.2x	3.6x
Signet Jewelers	$4.4B	0.6x	6.5x
Jarir	$4.2B	1.4x	12.7x
Douglas	$4.2B	0.8x	4.6x
Camping World	$4.2B	0.7x	16.4x
Jumbo Greece	$4.1B	2.8x	7.9x
Yamada Holdings	$4.0B	0.4x	9.0x
MR.DIY	$4.0B	3.1x	12.6x
CarGurus	$3.7B	4.0x	12.0x
Fnac Darty	$3.7B	0.3x	5.5x
Mister Car Wash	$3.6B	3.4x	10.6x
Metro Brands	$3.6B	11.6x	38.4x
Petco	$3.6B	0.6x	9.1x
Dunelm Group	$3.5B	1.4x	8.4x
Home Product Center	$3.4B	1.6x	9.0x
Carasso Motors	$3.2B	n/a	n/a
Super Retail Group	$3.2B	1.1x	6.2x
HORNBACH Holding	$3.0B	0.4x	5.0x
Foschini Group	$3.0B	0.8x	4.1x
Mr Price Group	$3.0B	1.2x	5.6x
ABC-Mart	$3.0B	1.2x	6.6x
Shimamura	$3.0B	0.7x	6.8x
Sally Beauty Holdings	$2.9B	0.8x	6.5x
ARKO	$2.9B	0.4x	12.2x
Workman	$2.9B	3.1x	14.5x
National Vision	$2.9B	1.4x	15.3x
Currys	$2.8B	0.2x	4.2x
Buckle	$2.8B	2.2x	10.0x
Savers Value Village	$2.8B	1.7x	10.9x
Magazine Luiza	$2.7B	0.4x	5.0x
Lojas Renner	$2.6B	0.9x	5.1x
Interparfums	$2.6B	2.4x	10.9x
Lovisa Holdings	$2.5B	4.3x	13.9x
Guess	$2.4B	0.7x	10.3x
Watches of Switzerland	$2.3B	1.0x	8.8x
Bilia	$2.3B	0.5x	8.1x
WH Smith	$2.2B	1.0x	7.4x
Clas Ohlson	$2.2B	1.6x	9.5x
Eco-Shop Marketing	$2.1B	2.9x	18.8x
BIC Camera	$2.0B	0.3x	7.7x
Pet Valu	$2.0B	2.3x	10.5x
Arhaus	$2.0B	1.4x	13.8x
New Wave Group	$1.9B	1.8x	11.6x
NEXTAGE	$1.9B	0.5x	12.3x
Fiskars	$1.9B	1.4x	11.1x
PAL Group Holdings	$1.8B	1.2x	9.2x
Com7	$1.8B	0.6x	9.0x
AutoCanada	$1.7B	0.5x	10.7x
Pets at Home	$1.7B	0.8x	5.7x
Autohellas	$1.6B	n/a	n/a
MarineMax	$1.6B	0.7x	14.3x
Designer Brands	$1.6B	0.6x	12.9x
Daya Intiguna Yasa	$1.6B	3.4x	10.9x
Nick Scali	$1.5B	4.3x	13.1x
Doğuş Otomotiv	$1.5B	0.3x	4.3x
Leon's Furniture	$1.5B	0.8x	6.2x
Winmark	$1.5B	17.4x	25.4x
Wickes Group	$1.5B	0.7x	6.0x
Premier Investments	$1.5B	2.6x	8.2x
Siam Global House	$1.4B	1.4x	11.1x
Truworths	$1.4B	1.1x	4.4x
Caleres	$1.4B	0.5x	12.1x
Matas	$1.3B	1.0x	6.7x
Autosports Group	$1.2B	0.6x	10.3x
SMCP	$1.2B	0.9x	4.6x
MAP Active	$1.2B	1.1x	6.3x
Retailors	$1.2B	n/a	n/a
Lindex Group	$1.2B	1.1x	5.8x
Guararapes Confeccoes	$1.1B	0.6x	3.9x
OneWater Marine	$1.1B	0.6x	15.1x
America's Car-Mart	$1.1B	0.8x	15.5x
C&A	$1.1B	0.7x	3.4x
Olaplex Holdings	$967M	2.3x	10.4x
Grupo SBF	$955M	0.7x	5.6x
Musti Gr	$927M	n/a	n/a
Build-A-Bear	$898M	1.7x	11.0x
Fenix Outdoor	$896M	n/a	n/a
Bapcor	$869M	0.7x	5.8x
Genesco	$863M	0.4x	11.7x
Maisons du Monde	$854M	0.7x	5.7x
Fourlis Holdings	$849M	1.2x	18.8x
Mobilezone Holding	$826M	0.7x	9.9x
Kid	$782M	2.0x	7.7x
Briscoe Group	$755M	1.6x	9.8x
Shoe Carnival	$750M	0.7x	7.3x
Mavi Jeans	$741M	0.7x	4.3x
ME Group International	$735M	1.7x	4.4x
Halfords Group	$726M	0.3x	3.0x
Lands' End	$721M	0.5x	7.2x
Accent Group	$717M	0.7x	3.8x
Forus	$705M	1.6x	9.0x
Children's Place	$660M	0.5x	43.5x
AlSaif Stores for Dev	$631M	n/a	n/a
Wilcon Depot	$626M	1.0x	5.9x
Teract	$624M	n/a	n/a
Barnes & Noble Education	$597M	n/a	n/a
Card Factory	$592M	0.8x	3.5x
Unimot	$570M	n/a	n/a
Zumiez	$566M	0.6x	13.9x
Byggmax Group	$556M	0.8x	5.3x
Torrid	$517M	0.5x	7.9x
Vertu Motors	$508M	0.1x	4.5x
BasicNet	$506M	n/a	n/a
Beacon Lighting Group	$503M	2.2x	8.4x
Havertys	$476M	0.6x	n/a
Universal Store	$467M	2.0x	7.1x
ITAB Shop Concept	$465M	0.3x	3.5x
Track & Field Co.	$465M	2.5x	11.1x
Tricot	$445M	n/a	n/a
United Arrows	$443M	0.4x	6.5x
Adairs	$415M	1.0x	5.7x
AutoWallis	$400M	0.3x	6.6x
G-7 HOLDINGS	$388M	0.3x	n/a
J.Jill	$385M	0.6x	4.6x
Aspirasi Hidup Indonesia	$369M	0.7x	6.5x
Victorian Plumbing Group	$359M	0.8x	8.3x
Fais Holding	$339M	n/a	n/a
Baby Bunting	$326M	0.9x	8.2x
Envela	$323M	1.5x	21.1x
Bourrelier Gr	$311M	n/a	n/a
a.k.a. Brands	$309M	0.5x	13.3x
Intermestic	$289M	1.0x	7.8x
Apranga	$286M	n/a	n/a
Damartex	$278M	0.4x	6.3x
The Tile Shop	$276M	0.8x	n/a
Duluth Holdings	$268M	0.5x	12.0x
Yatsen Group	$266M	0.4x	473.5x
Marisa Lojas	$238M	n/a	n/a
Topps Tiles	$238M	0.6x	4.7x
Destination XL Group	$237M	0.5x	43.2x
Dadelo	$222M	n/a	n/a
Grupo Toky	$221M	0.8x	8.1x
Motorpoint Group	$212M	0.1x	5.8x
Homestolife	$210M	n/a	n/a
Michael Hill Intl	$205M	0.5x	3.5x
Bokusgruppen	$193M	0.8x	5.5x
Tilly's	$184M	0.3x	-10.1x
Lojas Quero-Quero	$180M	0.4x	5.8x
Honeys Holdings	$179M	0.5x	n/a
Ludwig Beck am Rathauseck	$163M	n/a	n/a
Ramsdens Holdings	$162M	1.0x	5.7x
Cato	$143M	n/a	n/a
Veste	$140M	0.7x	3.6x
Elektroimportoren	$128M	0.7x	7.6x
TheWorks.Co.uk	$123M	0.3x	3.5x
Virsi	$116M	n/a	n/a
Reitmans	$111M	n/a	n/a
Pasquarelli Auto	$101M	0.1x	6.8x
Mr Bricolage	$88.8M	0.3x	2.8x
Tokyo Lifestyle Co	$88.2M	n/a	n/a
Shoe Zone	$87.2M	0.4x	5.5x
Refuels	$82.4M	0.8x	1.6x
GrowGeneration	$80.0M	0.5x	-16.6x
Hydrogen Refueling Solns	$72.9M	3.2x	-11.0x
Elon	$58.8M	0.1x	6.5x
Riba Mundo Tecnologia	$56.0M	0.2x	-6.4x
Mister Spex	$43.3M	0.2x	10.6x
SFD	$42.5M	n/a	n/a
Lulus	$40.8M	0.1x	-4.2x
Intersport Polska	$37.3M	n/a	n/a
Autozi	$22.8M	n/a	n/a
Devernois	$12.4M	n/a	n/a
mResell Holding	$12.4M	n/a	n/a
TrenDevice	$8.2M	n/a	n/a
PixelFox	$4.9M	n/a	n/a
NR21	$3.4M	n/a	n/a
Robinson Europe	$2.7M	n/a	n/a
Hynion	$1.9M	n/a	n/a