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	$446B	2.7x	18.0x
Lowe's	$199B	2.3x	16.1x
TJX Companies	$179B	3.0x	22.2x
Fast Retailing	$110B	4.9x	21.4x
O'Reilly Automotive	$92.0B	5.2x	23.1x
AutoZone	$73.1B	3.8x	17.1x
Wesfarmers	$72.1B	2.2x	17.1x
Alimentation Couche-Tard	$65.4B	0.9x	10.4x
Ross Dress For Less	$62.1B	2.8x	19.8x
Tractor Supply	$34.4B	2.2x	17.1x
Ulta Beauty	$32.8B	2.7x	18.0x
Casey's	$25.5B	1.5x	19.1x
Ritchie Bros.	$25.5B	5.5x	18.4x
Dick's Sporting Goods	$25.4B	1.5x	13.3x
Williams Sonoma	$25.0B	3.2x	15.1x
CarMax	$24.2B	0.9x	24.0x
Burlington Stores	$24.1B	2.1x	19.4x
China Tourism Group Duty	$23.7B	3.0x	27.2x
Avolta	$22.5B	1.3x	13.1x
Lithia Motors	$22.1B	0.6x	12.8x
Chow Tai Fook Jewellery	$20.8B	1.8x	10.6x
Penske Automotive Group	$18.3B	0.6x	12.2x
Hotai Motor	$18.1B	2.0x	n/a
AutoNation	$17.5B	0.6x	10.6x
Best Buy	$17.2B	0.4x	6.6x
D'Ieteren Gr	$14.8B	1.6x	19.8x
ADNOC	$14.7B	1.5x	12.6x
Grupo Elektra	$14.7B	n/a	n/a
Trent	$14.7B	6.9x	40.6x
Canadian Tire	$12.3B	1.0x	8.1x
Five Below	$12.0B	2.6x	19.9x
Murphy USA	$10.8B	0.6x	10.9x
Group 1 Automotive	$10.6B	0.5x	10.6x
Asbury Automotive Group	$10.6B	0.6x	10.2x
Aritzia	$10.4B	4.3x	26.8x
Macy's	$10.2B	0.5x	5.7x
Vibra Energia	$10.0B	0.3x	8.1x
JD Sports Fashion	$9.9B	0.6x	3.9x
Floor & Décor	$9.9B	2.1x	18.6x
Kingfisher	$9.8B	0.6x	5.4x
Bath & Body Works	$9.3B	1.3x	6.9x
Dillard's	$9.0B	1.4x	10.2x
Lagardère	$8.7B	0.8x	5.3x
RH	$8.2B	2.4x	13.5x
Sonae	$8.2B	0.6x	6.1x
Lenskart Solutions	$8.1B	n/a	n/a
Eagers Automotive	$7.6B	0.8x	14.4x
Pepkor	$7.4B	1.2x	7.4x
Harvey Norman Holdings	$7.1B	2.3x	9.8x
JB Hi Fi	$6.7B	0.9x	9.8x
Frasers Group	$6.7B	1.0x	5.7x
Sanrio	$6.7B	5.9x	14.8x
Urban Outfitters	$6.6B	1.1x	9.2x
MINISO Group Holding	$6.5B	2.2x	10.9x
Boot Barn	$6.2B	2.9x	17.3x
Sonic Automotive	$6.2B	0.4x	10.1x
Rush Enterprises	$6.1B	0.8x	9.8x
Groupe Dynamite	$6.0B	6.5x	18.3x
GameStop	$5.9B	1.5x	n/a
Boyd Group Services	$5.8B	1.8x	15.4x
Lulu Retail	$5.7B	0.7x	7.3x
Valvoline	$5.5B	3.1x	11.4x
Academy Sports + Outdoors	$5.4B	0.9x	7.9x
Driven Brands	$5.3B	2.6x	10.3x
Advance Auto Parts	$4.9B	0.6x	10.1x
MR.DIY	$4.6B	3.6x	14.5x
Signet Jewelers	$4.6B	0.7x	6.8x
USS Co.	$4.5B	6.4x	11.2x
Jarir	$4.5B	1.5x	13.5x
Mobile World Investment Corp.	$4.5B	0.8x	13.0x
Camping World	$4.5B	0.7x	17.4x
Ceconomy	$4.4B	0.2x	3.5x
Fielmann Group	$4.4B	1.5x	6.4x
Yamada Holdings	$4.1B	0.4x	9.2x
Douglas	$4.1B	0.7x	4.5x
Jumbo Greece	$3.8B	2.6x	7.2x
Fnac Darty	$3.7B	0.3x	5.5x
Mister Car Wash	$3.6B	3.5x	10.7x
Petco	$3.6B	0.6x	9.1x
Home Product Center	$3.5B	1.6x	9.1x
Carasso Motors	$3.4B	n/a	n/a
Shimamura	$3.3B	0.7x	7.5x
CarGurus	$3.3B	3.5x	10.5x
Foschini Group	$3.2B	0.8x	4.2x
Mr Price Group	$3.2B	1.2x	5.7x
Metro Brands	$3.1B	10.4x	34.3x
Currys	$3.1B	0.3x	4.5x
Dunelm Group	$3.1B	1.2x	7.4x
Super Retail Group	$3.1B	1.1x	5.8x
HORNBACH Holding	$3.0B	0.4x	5.1x
Lojas Renner	$3.0B	1.0x	5.6x
ARKO	$2.9B	0.4x	12.4x
Savers Value Village	$2.9B	1.8x	11.6x
Magazine Luiza	$2.9B	0.4x	5.1x
Sally Beauty Holdings	$2.9B	0.8x	6.6x
Workman	$2.9B	3.1x	14.5x
National Vision	$2.8B	1.4x	14.7x
Interparfums	$2.7B	2.6x	11.5x
Lovisa Holdings	$2.7B	4.5x	14.4x
ABC-Mart	$2.7B	1.1x	5.9x
Buckle	$2.6B	2.0x	9.4x
Watches of Switzerland	$2.5B	1.1x	9.4x
WH Smith	$2.3B	1.1x	7.7x
Bilia	$2.3B	0.5x	8.0x
Eco-Shop Marketing	$2.3B	3.1x	19.9x
Clas Ohlson	$2.2B	1.6x	9.5x
NEXTAGE	$2.2B	0.5x	14.1x
BIC Camera	$2.2B	0.3x	8.1x
Pet Valu	$2.0B	2.4x	10.8x
New Wave Group	$2.0B	1.8x	11.6x
Fiskars	$1.9B	1.4x	11.4x
Arhaus	$1.8B	1.3x	12.4x
Com7	$1.8B	0.6x	9.0x
Doğuş Otomotiv	$1.7B	0.3x	4.8x
AutoCanada	$1.7B	0.5x	11.1x
Pets at Home	$1.7B	0.8x	5.8x
MarineMax	$1.7B	0.7x	15.0x
Autohellas	$1.7B	1.4x	5.2x
Nick Scali	$1.7B	4.6x	13.9x
Winmark	$1.6B	19.2x	28.0x
Truworths	$1.6B	1.2x	4.7x
Daya Intiguna Yasa	$1.6B	3.3x	10.9x
Designer Brands	$1.6B	0.5x	12.6x
Siam Global House	$1.5B	1.5x	11.6x
Leon's Furniture	$1.5B	0.8x	6.2x
PAL Group Holdings	$1.5B	1.0x	7.6x
Wickes Group	$1.5B	0.7x	5.9x
Premier Investments	$1.5B	2.6x	8.1x
Caleres	$1.4B	0.5x	12.0x
Autosports Group	$1.3B	0.6x	10.3x
Retailors	$1.3B	n/a	n/a
Guararapes Confeccoes	$1.3B	0.6x	4.2x
SMCP	$1.2B	0.8x	4.5x
Lindex Group	$1.2B	1.1x	6.0x
MAP Active	$1.2B	1.0x	6.1x
Matas	$1.2B	0.9x	5.9x
OneWater Marine	$1.1B	0.6x	16.0x
Olaplex Holdings	$1.1B	2.6x	12.0x
Grupo SBF	$1.1B	0.7x	6.0x
America's Car-Mart	$1.1B	0.8x	15.8x
C&A	$1000M	0.6x	3.1x
Musti Gr	$980M	n/a	n/a
Genesco	$954M	0.4x	13.0x
Bapcor	$938M	0.7x	6.1x
Fenix Outdoor	$918M	n/a	n/a
Build-A-Bear	$911M	1.7x	11.1x
Mobilezone Holding	$896M	0.7x	10.6x
Maisons du Monde	$846M	0.7x	5.6x
Fourlis Holdings	$845M	n/a	n/a
Mavi Jeans	$804M	0.7x	5.0x
Teract	$803M	n/a	n/a
Shoe Carnival	$775M	0.7x	7.6x
Briscoe Group	$774M	1.6x	9.9x
Kid	$769M	1.9x	7.4x
Halfords Group	$760M	0.3x	3.1x
Forus	$760M	1.6x	9.2x
Accent Group	$734M	0.7x	3.8x
Lands' End	$718M	0.5x	7.1x
ME Group International	$683M	1.6x	4.1x
Children's Place	$667M	0.5x	46.9x
Wilcon Depot	$637M	1.1x	6.0x
AlSaif Stores for Dev	$630M	n/a	n/a
Barnes & Noble Education	$612M	n/a	n/a
Card Factory	$593M	0.8x	3.5x
Unimot	$587M	n/a	n/a
Byggmax Group	$586M	0.8x	5.4x
Torrid	$537M	0.5x	8.3x
Zumiez	$526M	0.6x	12.9x
Vertu Motors	$520M	0.1x	4.6x
Havertys	$509M	0.7x	n/a
ITAB Shop Concept	$506M	0.3x	3.7x
Universal Store	$499M	2.1x	7.3x
Beacon Lighting Group	$499M	2.1x	8.1x
BasicNet	$494M	n/a	n/a
Track & Field Co.	$481M	2.5x	11.0x
Tricot	$462M	n/a	n/a
United Arrows	$437M	0.4x	6.3x
Adairs	$427M	1.0x	5.7x
AutoWallis	$421M	n/a	n/a
G-7 HOLDINGS	$413M	0.3x	n/a
J.Jill	$405M	0.7x	4.8x
Victorian Plumbing Group	$404M	0.9x	9.2x
Aspirasi Hidup Indonesia	$370M	0.7x	6.6x
Fais Holding	$356M	n/a	n/a
Envela	$353M	1.7x	23.0x
Baby Bunting	$338M	0.9x	8.3x
a.k.a. Brands	$319M	0.5x	13.7x
Apranga	$306M	n/a	n/a
Bourrelier Gr	$292M	n/a	n/a
Damartex	$278M	0.4x	6.3x
Yatsen Group	$277M	0.5x	185.7x
Dadelo	$276M	n/a	n/a
Duluth Holdings	$276M	0.5x	12.3x
Intermestic	$256M	n/a	n/a
Marisa Lojas	$250M	n/a	n/a
Topps Tiles	$240M	0.6x	4.7x
Grupo Toky	$234M	0.8x	8.1x
Destination XL Group	$226M	0.5x	42.6x
Homestolife	$221M	n/a	n/a
Motorpoint Group	$218M	0.1x	5.9x
Michael Hill Intl	$216M	0.5x	3.6x
Lojas Quero-Quero	$203M	0.4x	6.3x
Ramsdens Holdings	$203M	1.3x	7.0x
Bokusgruppen	$183M	0.8x	5.1x
Honeys Holdings	$178M	0.5x	n/a
Tilly's	$177M	0.3x	-9.9x
Ludwig Beck am Rathauseck	$174M	n/a	n/a
Cato	$144M	n/a	n/a
TheWorks.Co.uk	$141M	0.4x	3.9x
Veste	$140M	n/a	n/a
Elektroimportoren	$130M	0.7x	7.5x
Virsi	$116M	0.2x	7.6x
Reitmans	$114M	n/a	n/a
Pasquarelli Auto	$102M	0.1x	6.8x
Lulus	$97.9M	n/a	n/a
Mr Bricolage	$91.4M	0.3x	2.9x
Tokyo Lifestyle Co	$88.9M	n/a	n/a
Refuels	$87.7M	0.8x	1.7x
Shoe Zone	$75.4M	0.4x	4.7x
GrowGeneration	$70.4M	0.4x	-15.0x
Hydrogen Refueling Solns	$68.9M	3.0x	-10.5x
Elon	$65.7M	0.1x	7.2x
Riba Mundo Tecnologia	$55.2M	0.2x	-6.1x
SFD	$42.5M	n/a	n/a
Mister Spex	$42.2M	0.2x	10.0x
Intersport Polska	$38.1M	n/a	n/a
Autozi	$21.3M	n/a	n/a
mResell Holding	$14.5M	0.8x	n/a
Devernois	$12.8M	n/a	n/a
TrenDevice	$8.3M	n/a	n/a
PixelFox	$5.7M	n/a	n/a
NR21	$3.4M	n/a	n/a
Robinson Europe	$2.8M	n/a	n/a
Hynion	$2.1M	n/a	n/a