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	$439B	2.7x	17.7x
Lowe's	$198B	2.3x	16.0x
TJX Companies	$184B	3.1x	22.8x
Fast Retailing	$122B	5.4x	23.9x
O'Reilly Automotive	$88.6B	5.0x	22.2x
Wesfarmers	$79.4B	2.4x	18.3x
AutoZone	$75.2B	3.9x	17.6x
Alimentation Couche-Tard	$70.1B	0.9x	11.1x
Ross Dress For Less	$66.4B	2.9x	21.1x
Tractor Supply	$34.2B	2.2x	17.0x
Ulta Beauty	$32.1B	2.6x	17.6x
Casey's	$27.1B	1.6x	20.3x
Williams Sonoma	$26.2B	3.3x	15.9x
Dick's Sporting Goods	$25.0B	1.5x	13.1x
Burlington Stores	$24.4B	2.1x	19.6x
China Tourism Group Duty	$24.4B	3.1x	27.6x
CarMax	$23.5B	0.9x	23.3x
Avolta	$23.4B	1.3x	13.5x
Ritchie Bros.	$22.6B	4.9x	16.2x
Lithia Motors	$21.7B	0.6x	12.6x
Chow Tai Fook Jewellery	$21.0B	1.8x	10.7x
Penske Automotive Group	$19.9B	0.7x	13.3x
Hotai Motor	$18.6B	2.1x	n/a
AutoNation	$17.1B	0.6x	10.4x
Best Buy	$17.0B	0.4x	6.5x
Trent	$15.5B	7.2x	42.4x
ADNOC	$15.1B	1.6x	12.9x
Grupo Elektra	$14.9B	n/a	n/a
D'Ieteren Gr	$14.8B	1.6x	20.0x
Five Below	$13.2B	2.9x	21.9x
Canadian Tire	$12.5B	1.1x	8.1x
Vibra Energia	$11.1B	0.3x	8.7x
Kingfisher	$10.6B	0.6x	6.0x
Macy's	$10.5B	0.5x	5.8x
Asbury Automotive Group	$10.4B	0.6x	10.0x
Aritzia	$10.3B	4.3x	26.7x
Murphy USA	$10.3B	0.5x	10.4x
Lenskart Solutions	$9.7B	n/a	n/a
Group 1 Automotive	$9.7B	0.4x	9.4x
JD Sports Fashion	$9.5B	0.6x	3.7x
Bath & Body Works	$9.4B	1.3x	6.9x
Floor & Décor	$9.3B	2.0x	17.4x
Dillard's	$9.3B	1.4x	10.5x
Lagardère	$8.6B	0.8x	5.2x
Sonae	$8.5B	0.6x	6.3x
RH	$7.8B	2.3x	12.8x
Sanrio	$7.6B	6.8x	16.9x
Pepkor	$7.4B	1.2x	7.3x
Eagers Automotive	$7.2B	0.8x	14.0x
JB Hi Fi	$7.1B	0.9x	10.0x
Harvey Norman Holdings	$7.1B	2.2x	9.5x
Valvoline	$6.9B	3.8x	14.2x
Urban Outfitters	$6.9B	1.1x	9.6x
Frasers Group	$6.8B	1.0x	5.8x
Rush Enterprises	$6.6B	0.9x	10.5x
Groupe Dynamite	$6.4B	6.9x	19.4x
MINISO Group Holding	$6.3B	2.1x	10.7x
Boot Barn	$6.2B	2.9x	17.3x
GameStop	$6.2B	1.6x	n/a
Sonic Automotive	$6.1B	0.4x	10.1x
Boyd Group Services	$6.0B	1.9x	15.8x
Lulu Retail	$5.7B	0.7x	7.3x
Advance Auto Parts	$5.6B	0.7x	11.6x
Academy Sports + Outdoors	$5.6B	0.9x	8.2x
Driven Brands	$5.4B	2.6x	10.6x
MR.DIY	$4.9B	3.7x	14.9x
USS Co.	$4.9B	7.0x	12.2x
Mobile World Investment Corp.	$4.9B	0.8x	14.1x
Fielmann Group	$4.8B	1.6x	7.0x
Jarir	$4.7B	1.5x	14.0x
Signet Jewelers	$4.6B	0.7x	6.8x
Camping World	$4.3B	0.7x	16.7x
Yamada Holdings	$4.3B	0.4x	9.5x
Douglas	$4.2B	0.8x	4.6x
Fnac Darty	$3.9B	0.3x	5.8x
Home Product Center	$3.8B	1.7x	9.8x
Mister Car Wash	$3.7B	3.5x	10.8x
Jumbo Greece	$3.6B	2.5x	6.9x
Petco	$3.4B	0.6x	8.8x
Carasso Motors	$3.4B	n/a	n/a
Workman	$3.3B	3.4x	16.3x
Lojas Renner	$3.2B	1.1x	5.8x
Super Retail Group	$3.2B	1.1x	5.8x
Magazine Luiza	$3.2B	0.4x	5.3x
Currys	$3.2B	0.3x	4.6x
Foschini Group	$3.1B	0.8x	4.1x
Metro Brands	$3.1B	10.4x	34.5x
ARKO	$3.1B	0.4x	13.0x
Mr Price Group	$3.1B	1.2x	5.3x
HORNBACH Holding	$3.1B	0.4x	5.2x
Savers Value Village	$3.1B	1.8x	12.1x
Dunelm Group	$3.0B	1.2x	7.2x
Sally Beauty Holdings	$3.0B	0.8x	6.6x
Shimamura	$2.9B	0.7x	6.7x
ABC-Mart	$2.8B	1.2x	6.3x
Buckle	$2.8B	2.1x	9.8x
National Vision	$2.7B	1.4x	14.5x
Lovisa Holdings	$2.7B	4.3x	13.9x
CarGurus	$2.7B	2.8x	8.6x
Interparfums	$2.6B	2.4x	10.9x
Clas Ohlson	$2.6B	1.9x	11.0x
Ceconomy	$2.4B	0.1x	1.9x
WH Smith	$2.3B	1.1x	7.7x
NEXTAGE	$2.3B	0.6x	14.9x
Eco-Shop Marketing	$2.3B	3.0x	19.6x
Watches of Switzerland	$2.3B	1.0x	8.8x
Bilia	$2.3B	0.5x	7.9x
BIC Camera	$2.2B	0.3x	8.2x
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	1.7x	10.7x
AutoCanada	$1.8B	0.5x	11.3x
Pets at Home	$1.7B	0.9x	5.9x
Siam Global House	$1.7B	1.7x	13.2x
MarineMax	$1.7B	0.7x	15.0x
Doğuş Otomotiv	$1.7B	0.3x	4.7x
Autohellas	$1.7B	1.4x	5.2x
Winmark	$1.6B	19.3x	28.1x
Arhaus	$1.6B	1.2x	11.1x
Designer Brands	$1.6B	0.5x	12.7x
Daya Intiguna Yasa	$1.6B	3.3x	10.6x
Truworths	$1.5B	1.1x	4.4x
Premier Investments	$1.5B	2.5x	7.9x
Leon's Furniture	$1.5B	0.8x	6.1x
Wickes Group	$1.5B	0.7x	6.0x
PAL Group Holdings	$1.4B	1.0x	7.4x
Caleres	$1.3B	0.5x	11.8x
Nick Scali	$1.3B	3.5x	10.7x
Autosports Group	$1.3B	0.6x	9.9x
SMCP	$1.2B	0.9x	4.6x
MAP Active	$1.2B	1.1x	6.3x
Retailors	$1.2B	n/a	n/a
OneWater Marine	$1.2B	0.6x	16.5x
Matas	$1.2B	0.8x	5.8x
Lindex Group	$1.1B	1.0x	5.6x
Olaplex Holdings	$1.1B	2.7x	12.2x
C&A	$1.1B	0.7x	3.4x
America's Car-Mart	$1.0B	0.7x	15.0x
Grupo SBF	$1.0B	0.7x	5.5x
Musti Gr	$958M	n/a	n/a
Mobilezone Holding	$955M	0.8x	11.2x
Fenix Outdoor	$903M	n/a	n/a
Genesco	$886M	0.4x	12.0x
Fourlis Holdings	$853M	n/a	n/a
Lands' End	$847M	0.6x	8.4x
Maisons du Monde	$834M	0.7x	5.5x
Bapcor	$830M	0.6x	5.3x
Mavi Jeans	$812M	0.8x	5.1x
Teract	$807M	n/a	n/a
Shoe Carnival	$805M	0.7x	7.9x
Forus	$773M	1.6x	9.3x
Halfords Group	$768M	0.3x	3.2x
Build-A-Bear	$740M	1.4x	9.1x
Kid	$731M	1.7x	6.9x
Accent Group	$730M	0.7x	3.6x
ME Group International	$702M	1.6x	4.2x
Briscoe Group	$698M	1.5x	8.8x
Children's Place	$659M	0.5x	46.3x
Wilcon Depot	$649M	1.1x	6.0x
AlSaif Stores for Dev	$645M	n/a	n/a
Byggmax Group	$616M	0.9x	5.8x
Card Factory	$605M	0.8x	3.6x
Unimot	$578M	n/a	n/a
Barnes & Noble Education	$564M	n/a	n/a
Zumiez	$526M	0.6x	12.9x
Track & Field Co.	$524M	2.6x	11.6x
Torrid	$521M	0.5x	8.0x
Vertu Motors	$504M	0.1x	4.5x
Havertys	$503M	0.7x	n/a
Universal Store	$500M	2.0x	7.1x
Beacon Lighting Group	$492M	2.0x	7.8x
BasicNet	$492M	n/a	n/a
United Arrows	$456M	0.4x	6.7x
Tricot	$455M	n/a	n/a
AutoWallis	$451M	n/a	n/a
Adairs	$447M	1.0x	5.7x
Victorian Plumbing Group	$432M	1.0x	9.9x
J.Jill	$413M	0.7x	4.9x
G-7 HOLDINGS	$410M	0.3x	n/a
ITAB Shop Concept	$384M	0.3x	2.8x
Fais Holding	$366M	n/a	n/a
Aspirasi Hidup Indonesia	$354M	0.7x	6.3x
Baby Bunting	$340M	0.9x	8.1x
Envela	$332M	1.6x	21.6x
Bourrelier Gr	$310M	n/a	n/a
a.k.a. Brands	$307M	0.5x	13.2x
Apranga	$305M	n/a	n/a
Intermestic	$273M	n/a	n/a
Damartex	$272M	0.4x	6.2x
Duluth Holdings	$271M	0.5x	12.1x
Dadelo	$270M	n/a	n/a
Yatsen Group	$262M	0.4x	175.6x
Marisa Lojas	$252M	n/a	n/a
Topps Tiles	$240M	0.6x	4.7x
Grupo Toky	$238M	0.8x	8.0x
Michael Hill Intl	$233M	0.5x	3.8x
Homestolife	$220M	n/a	n/a
Destination XL Group	$217M	0.5x	40.9x
Motorpoint Group	$211M	0.1x	5.7x
Lojas Quero-Quero	$202M	0.4x	6.1x
Ramsdens Holdings	$191M	1.2x	6.7x
Ludwig Beck am Rathauseck	$188M	n/a	n/a
Bokusgruppen	$188M	0.8x	5.3x
Honeys Holdings	$183M	0.5x	n/a
Tilly's	$169M	0.3x	-9.5x
Cato	$142M	n/a	n/a
TheWorks.Co.uk	$139M	0.4x	3.9x
Elektroimportoren	$138M	0.7x	7.8x
Veste	$137M	n/a	n/a
Virsi	$116M	0.2x	7.6x
Reitmans	$114M	n/a	n/a
Pasquarelli Auto	$102M	0.1x	6.8x
Refuels	$89.7M	0.8x	1.7x
Tokyo Lifestyle Co	$88.7M	n/a	n/a
Mr Bricolage	$85.4M	0.3x	2.7x
Shoe Zone	$70.2M	0.3x	4.4x
Lulus	$66.2M	n/a	n/a
Elon	$65.9M	0.1x	7.2x
Hydrogen Refueling Solns	$62.5M	2.7x	-9.5x
Riba Mundo Tecnologia	$55.7M	0.2x	-6.2x
GrowGeneration	$48.8M	0.3x	-10.4x
Mister Spex	$45.0M	0.2x	10.7x
SFD	$41.0M	n/a	n/a
Intersport Polska	$36.9M	n/a	n/a
mResell Holding	$15.0M	0.8x	n/a
PixelFox	$14.2M	n/a	n/a
Autozi	$14.0M	n/a	n/a
Devernois	$12.7M	n/a	n/a
TrenDevice	$8.3M	n/a	n/a
NR21	$4.1M	n/a	n/a
Robinson Europe	$2.8M	n/a	n/a
Hynion	$2.1M	n/a	n/a