Specialty Stores Valuation Multiples and Public Comps

Specialty Stores

See analyst estimates and all valuation multiples for Specialty Stores

Company	EV	EV/Revenue	EV/EBITDA
Home Depot	$445B	2.8x	17.6x
Lowe's	$171B	2.1x	14.1x
TJX Companies	$144B	2.6x	19.7x
Fast Retailing	$87.6B	4.1x	18.3x
O'Reilly Automotive	$82.6B	4.9x	22.0x
AutoZone	$68.5B	3.7x	15.7x
Alimentation Couche-Tard	$58.7B	0.8x	9.9x
Ross Dress For Less	$46.4B	2.2x	15.4x
Tractor Supply	$35.1B	2.3x	18.1x
CarMax	$31.6B	1.2x	29.3x
Williams Sonoma	$24.5B	3.2x	15.1x
Best Buy	$22.6B	0.5x	8.7x
Ritchie Bros.	$22.6B	5.3x	17.3x
Lithia Motors	$22.0B	0.6x	12.9x
Dick's Sporting Goods	$21.3B	1.6x	11.3x
Trent	$20.7B	10.9x	68.4x
Burlington Stores	$19.3B	1.8x	17.9x
Hotai Motor	$19.3B	2.3x	14.8x
Penske Automotive Group	$19.1B	0.6x	12.9x
Avolta	$18.9B	1.3x	13.3x
Ulta Beauty	$18.7B	1.7x	10.7x
Casey's	$17.1B	1.1x	14.7x
AutoNation	$15.7B	0.6x	9.9x
Chow Tai Fook Jewellery	$13.5B	1.1x	9.3x
Bath & Body Works	$13.5B	1.8x	8.8x
China Tourism Group Duty	$13.4B	1.7x	13.4x
ADNOC	$12.8B	1.3x	12.3x
Grupo Elektra	$11.9B	n/a	n/a
Floor & Décor	$11.6B	2.6x	22.5x
Murphy USA	$11.3B	0.6x	11.1x
Group 1 Automotive	$11.2B	0.6x	11.3x
Canadian Tire	$10.9B	0.9x	7.0x
Sanrio	$10.6B	11.8x	34.5x
Asbury Automotive Group	$10.4B	0.6x	10.6x
RH	$10.1B	3.1x	18.5x
Macy's	$9.7B	0.4x	5.1x
D'Ieteren	$9.3B	0.7x	9.2x
JD Sports Fashion	$8.9B	0.6x	4.0x
Kingfisher	$8.0B	0.5x	4.8x
Nordstrom	$7.9B	0.5x	6.7x
Lagardère	$7.9B	0.8x	6.7x
GameStop	$7.7B	1.9x	n/a
Atacadao	$7.3B	0.4x	6.3x
Dillard's	$7.1B	1.1x	8.1x
Lulu Retail	$6.5B	0.8x	7.8x
Five Below	$6.5B	1.7x	12.6x
Sonic Automotive	$6.4B	0.4x	11.0x
Driven Brands	$6.3B	2.7x	11.3x
Pepkor	$6.3B	1.3x	8.2x
MINISO Group Holding	$6.3B	2.6x	11.4x
Advance Auto Parts	$5.9B	0.7x	17.5x
Valvoline	$5.9B	3.5x	13.0x
Rush Enterprises	$5.9B	0.7x	8.4x
Aritzia	$5.8B	3.1x	22.1x
Sonae	$5.6B	0.6x	5.8x
Urban Outfitters	$5.5B	1.0x	9.3x
Frasers Group	$5.3B	0.8x	5.1x
Harvey Norman Holdings	$5.2B	2.0x	9.0x
Vibra Energia	$5.1B	0.2x	4.8x
Academy Sports + Outdoors	$5.0B	0.8x	7.1x
Boyd Group Services	$4.8B	1.6x	14.0x
Camping World	$4.8B	0.8x	23.9x
Hanesbrands	$4.5B	1.3x	8.7x
Foot Locker	$4.4B	0.5x	11.0x
Boot Barn	$4.3B	2.3x	14.4x
Jarir	$4.3B	1.5x	13.5x
Douglas	$4.2B	0.9x	4.8x
Mister Car Wash	$4.2B	4.1x	12.8x
Home Product Center	$4.0B	1.9x	10.7x
USS Co.	$3.8B	5.6x	9.9x
Fielmann Group	$3.7B	1.6x	7.4x
Mr Price Group	$3.7B	1.7x	8.1x
Yamada Holdings	$3.7B	0.3x	7.9x
Petco	$3.7B	0.6x	11.1x
ABC-Mart	$3.7B	1.5x	7.9x
Jumbo Greece	$3.6B	3.0x	8.1x
Metro Brands	$3.6B	12.3x	41.4x
Signet Jewelers	$3.5B	0.5x	5.4x
MR.DIY	$3.5B	3.1x	12.6x
Foschini Group	$3.4B	1.1x	5.1x
Eagers Automotive	$3.4B	0.5x	8.2x
Interparfums	$3.3B	3.6x	16.3x
ARKO	$3.3B	0.4x	13.2x
Ceconomy	$3.2B	0.1x	3.1x
WH Smith	$3.1B	1.3x	8.1x
CarGurus	$3.1B	3.5x	12.5x
Mobile World Investment Corp.	$3.1B	0.6x	10.6x
Dunelm Group	$2.8B	1.3x	7.6x
Lojas Renner	$2.7B	1.1x	6.7x
Fnac Darty	$2.7B	0.3x	5.1x
Savers Value Village	$2.6B	1.7x	9.0x
Shimamura	$2.5B	0.6x	5.9x
HORNBACH Holding	$2.5B	0.4x	4.8x
Currys	$2.5B	0.2x	4.0x
Premier Investments	$2.4B	2.4x	8.3x
Daya Intiguna Yasa	$2.4B	n/a	n/a
Sally Beauty Holdings	$2.4B	0.6x	5.4x
Watches of Switzerland	$2.3B	1.1x	8.8x
Lovisa Holdings	$2.3B	4.8x	14.6x
Carasso Motors	$2.2B	n/a	n/a
BIC Camera	$2.2B	0.4x	9.2x
Magazine Luiza	$2.1B	0.3x	4.1x
Buckle	$2.1B	1.7x	8.2x
Bilia	$2.1B	0.6x	8.5x
Guess	$1.9B	0.7x	7.6x
Arhaus	$1.9B	1.5x	14.6x
Fiskars	$1.8B	1.5x	10.0x
Truworths	$1.8B	1.5x	5.3x
AutoCanada	$1.8B	0.4x	17.5x
MarineMax	$1.8B	0.7x	10.8x
Pets at Home	$1.8B	0.9x	5.5x
Pet Valu	$1.7B	2.2x	10.1x
Com7	$1.7B	0.7x	11.2x
Workman	$1.7B	1.9x	9.5x
National Vision	$1.7B	0.9x	10.7x
Clas Ohlson	$1.6B	1.5x	9.3x
Groupe Dynamite	$1.6B	2.3x	7.5x
New Wave Group	$1.6B	1.8x	10.6x
Siam Global House	$1.6B	1.6x	12.2x
MAP Active	$1.5B	1.4x	8.4x
Designer Brands	$1.5B	0.5x	10.5x
Retailors	$1.5B	n/a	n/a
The ODP Corporation	$1.4B	0.2x	5.2x
PAL Group Holdings	$1.4B	1.0x	10.2x
Caleres	$1.4B	0.5x	6.2x
Bapcor	$1.4B	1.0x	7.9x
Leon's Furniture	$1.3B	0.8x	6.4x
OneWater Marine	$1.3B	0.7x	15.4x
Autohellas	$1.3B	1.2x	4.4x
NEXTAGE	$1.3B	0.3x	9.6x
Winmark	$1.2B	15.2x	22.2x
Matas	$1.2B	1.1x	7.2x
Wickes Group	$1.2B	0.6x	5.5x
America's Car-Mart	$1.2B	0.9x	15.0x
Lindex Group	$1.1B	1.1x	6.4x
Torrid	$1.1B	1.0x	10.2x
Olaplex Holdings	$1.1B	2.6x	8.5x
SMCP	$1.0B	0.8x	4.6x
Genesco	$962M	0.4x	13.3x
Doğuş Otomotiv	$933M	0.2x	2.0x
Guararapes Confeccoes	$927M	0.5x	3.5x
Shoe Carnival	$883M	0.7x	7.0x
Fenix Outdoor	$860M	n/a	n/a
C&A	$851M	0.6x	3.5x
Maisons du Monde	$845M	0.8x	5.0x
Grupo SBF	$827M	0.7x	5.1x
Autosports Group	$818M	0.5x	7.5x
Children's Place	$811M	0.6x	8.6x
Aspirasi Hidup	$747M	1.4x	10.3x
Halfords Group	$734M	0.3x	3.3x
Barnes & Noble Education	$729M	0.5x	12.8x
Wilcon Depot	$716M	1.2x	6.2x
Mobilezone Holding	$699M	0.6x	10.3x
Mavi Jeans	$694M	0.7x	3.3x
Briscoe Group	$686M	1.5x	8.7x
Kid	$663M	1.9x	7.1x
Lands' End	$646M	0.5x	6.9x
Card Factory	$641M	0.9x	3.9x
Build-A-Bear	$583M	1.2x	7.2x
Beacon Lighting Group	$561M	2.7x	10.2x
BasicNet	$558M	n/a	n/a
J.Jill	$542M	0.9x	5.1x
Forus	$494M	1.2x	7.3x
Adairs	$488M	1.3x	8.1x
Universal Store	$465M	2.3x	8.2x
The Tile Shop	$453M	n/a	n/a
Havertys	$448M	0.6x	10.1x
Vertu Motors	$436M	0.1x	3.9x
Victorian Plumbing Group	$435M	1.1x	11.5x
Zumiez	$384M	0.4x	15.1x
United Arrows	$371M	0.4x	5.5x
Intermestic	$364M	1.2x	9.4x
a.k.a. Brands	$348M	0.6x	14.5x
G-7 HOLDINGS	$347M	0.3x	n/a
AutoWallis	$332M	0.3x	6.8x
XXL	$316M	0.5x	28.0x
Tricot	$308M	n/a	n/a
Duluth Holdings	$294M	0.5x	12.1x
Track & Field Co.	$277M	1.9x	8.5x
Destination XL Group	$266M	0.6x	12.3x
Tilly's	$264M	0.5x	-8.6x
Baby Bunting	$248M	0.8x	7.9x
Apranga	$229M	n/a	n/a
Marisa Lojas	$225M	n/a	n/a
Yatsen Group	$221M	0.5x	-19.0x
Honeys Holdings	$213M	0.6x	n/a
Motorpoint Group	$192M	0.1x	7.0x
Envela	$172M	1.0x	18.1x
Veste	$171M	0.9x	4.5x
Reitmans	$99.2M	n/a	n/a
Shoe Zone	$94.7M	0.5x	5.0x
Cato	$90.0M	n/a	n/a
Autozi	$78.3M	n/a	n/a
Dadelo	$74.8M	n/a	n/a
Lulus	$66.9M	0.2x	-6.1x
GrowGeneration	$63.3M	0.3x	-6.4x
Homestolife	$61.6M	n/a	n/a
Mister Spex	$47.3M	0.2x	-9.4x
SFD	$25.8M	n/a	n/a