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	$479B	3.0x	19.0x
Lowe's	$187B	2.2x	15.2x
TJX Companies	$164B	2.8x	21.1x
O'Reilly Automotive	$99.3B	5.7x	25.5x
Fast Retailing	$92.9B	4.0x	17.8x
AutoZone	$84.2B	4.4x	19.6x
Wesfarmers	$75.8B	2.5x	19.1x
Alimentation Couche-Tard	$63.1B	0.9x	10.4x
Ross Dress For Less	$49.6B	2.3x	16.3x
Tractor Supply	$37.5B	2.4x	18.8x
CarMax	$28.0B	1.0x	24.9x
Ritchie Bros.	$25.8B	5.8x	19.1x
Ulta Beauty	$25.1B	2.1x	14.1x
Williams Sonoma	$24.4B	3.1x	14.9x
Dick's Sporting Goods	$23.2B	1.7x	11.9x
Casey's	$23.0B	1.4x	18.2x
Lithia Motors	$22.5B	0.6x	13.3x
Chow Tai Fook Jewellery	$21.9B	1.9x	12.1x
Burlington Stores	$21.9B	2.0x	18.6x
Avolta	$21.8B	1.2x	13.1x
Trent	$20.8B	9.7x	59.2x
Penske Automotive Group	$20.1B	0.7x	13.0x
Hotai Motor	$19.8B	n/a	n/a
Best Buy	$18.6B	0.4x	7.1x
AutoNation	$17.6B	0.6x	10.8x
China Tourism Group Duty	$16.2B	2.1x	17.0x
ADNOC	$13.9B	1.5x	12.7x
Grupo Elektra	$13.4B	n/a	n/a
D'Ieteren Gr	$12.8B	0.8x	10.0x
Canadian Tire	$11.5B	1.0x	7.6x
Group 1 Automotive	$11.4B	0.5x	11.5x
Floor & Décor	$11.3B	2.4x	21.5x
Sanrio	$11.2B	10.3x	25.9x
Bath & Body Works	$10.2B	1.4x	6.7x
JD Sports Fashion	$10.2B	0.6x	4.1x
Murphy USA	$10.1B	0.5x	10.1x
Asbury Automotive Group	$9.3B	0.5x	9.1x
Macy's	$9.2B	0.4x	5.1x
Five Below	$9.1B	2.1x	16.7x
Vibra Energia	$8.9B	0.3x	7.5x
Lagardère	$8.8B	0.8x	5.7x
JB Hi Fi	$8.5B	1.2x	13.2x
Kingfisher	$8.5B	0.5x	4.8x
Dillard's	$8.3B	1.3x	9.8x
RH	$8.0B	2.4x	12.9x
MINISO Group Holding	$7.9B	2.8x	13.6x
Aritzia	$7.4B	3.4x	21.9x
Sonae	$7.3B	0.6x	6.0x
Harvey Norman Holdings	$7.2B	2.5x	10.9x
GameStop	$6.9B	1.8x	n/a
Sonic Automotive	$6.8B	0.5x	11.3x
Urban Outfitters	$6.6B	1.1x	9.8x
Pepkor	$6.6B	1.2x	7.4x
Eagers Automotive	$6.5B	0.8x	13.3x
Valvoline	$6.5B	3.8x	13.9x
Frasers Group	$6.2B	0.9x	5.5x
Rush Enterprises	$5.9B	0.8x	9.0x
Boot Barn	$5.9B	2.9x	18.1x
Lulu Retail	$5.8B	0.7x	7.1x
Driven Brands	$5.7B	2.6x	10.6x
Fielmann Group	$5.7B	2.0x	8.9x
Advance Auto Parts	$5.7B	0.6x	13.6x
USS Co.	$5.1B	7.0x	12.3x
Boyd Group Services	$4.9B	1.6x	13.5x
Camping World	$4.7B	0.7x	18.6x
Hanesbrands	$4.6B	1.3x	8.7x
Academy Sports + Outdoors	$4.6B	0.8x	6.9x
Signet Jewelers	$4.6B	0.7x	7.0x
Jumbo Greece	$4.6B	3.2x	9.0x
Jarir	$4.4B	1.5x	13.3x
Ceconomy	$4.3B	0.2x	3.6x
Groupe Dynamite	$4.3B	5.3x	16.4x
Douglas	$4.2B	0.8x	4.7x
Mobile World Investment Corp.	$4.1B	0.7x	13.2x
Yamada Holdings	$4.0B	0.4x	8.6x
Metro Brands	$4.0B	13.4x	44.6x
ABC-Mart	$3.9B	1.5x	8.2x
Home Product Center	$3.8B	1.7x	9.9x
MR.DIY	$3.7B	3.1x	12.7x
Petco	$3.7B	0.6x	10.0x
Shimamura	$3.7B	0.8x	8.0x
Fnac Darty	$3.6B	0.3x	5.7x
CarGurus	$3.5B	3.8x	12.4x
Mister Car Wash	$3.5B	3.4x	10.6x
Super Retail Group	$3.4B	1.3x	6.7x
Dunelm Group	$3.3B	1.4x	8.1x
Mr Price Group	$3.3B	1.4x	6.6x
HORNBACH Holding	$3.3B	0.4x	5.5x
Lovisa Holdings	$3.3B	6.0x	19.2x
Foschini Group	$3.2B	0.9x	4.5x
Carasso Motors	$3.2B	n/a	n/a
Savers Value Village	$3.2B	2.0x	11.7x
Lojas Renner	$3.1B	1.1x	6.2x
Buckle	$3.1B	2.4x	11.2x
Currys	$3.0B	0.3x	4.5x
Interparfums	$3.0B	2.8x	12.9x
ARKO	$3.0B	0.4x	12.2x
Sally Beauty Holdings	$2.9B	0.8x	6.7x
PAL Group Holdings	$2.8B	1.9x	14.5x
Magazine Luiza	$2.7B	0.4x	4.9x
Workman	$2.7B	2.8x	13.6x
Clas Ohlson	$2.7B	2.1x	12.5x
WH Smith	$2.5B	1.1x	7.8x
National Vision	$2.5B	1.3x	14.0x
Pet Valu	$2.5B	2.9x	13.3x
Guess	$2.3B	0.7x	9.8x
BIC Camera	$2.2B	0.3x	7.9x
Premier Investments	$2.2B	4.1x	12.5x
Bilia	$2.0B	0.5x	7.5x
Com7	$2.0B	0.8x	11.5x
Fiskars	$1.9B	1.5x	10.4x
Watches of Switzerland	$1.9B	0.8x	6.1x
AutoCanada	$1.8B	0.5x	13.0x
Arhaus	$1.8B	1.4x	13.2x
Pets at Home	$1.8B	0.9x	5.5x
NEXTAGE	$1.8B	0.4x	12.2x
Winmark	$1.8B	21.1x	31.7x
New Wave Group	$1.8B	1.7x	10.7x
Daya Intiguna Yasa	$1.7B	3.7x	11.9x
Siam Global House	$1.7B	1.7x	13.3x
MarineMax	$1.7B	0.7x	14.0x
Autohellas	$1.6B	n/a	n/a
Leon's Furniture	$1.6B	0.8x	6.8x
Designer Brands	$1.5B	0.5x	13.7x
Nick Scali	$1.5B	4.4x	13.6x
Truworths	$1.4B	1.2x	4.6x
Retailors	$1.4B	n/a	n/a
The ODP Corporation	$1.4B	0.2x	5.5x
Matas	$1.4B	1.0x	6.9x
Wickes Group	$1.4B	0.6x	5.9x
C&A	$1.4B	0.9x	4.8x
Caleres	$1.3B	0.5x	7.0x
SMCP	$1.3B	0.9x	4.8x
Lindex Group	$1.2B	1.1x	6.4x
Guararapes Confeccoes	$1.2B	0.6x	4.3x
OneWater Marine	$1.2B	0.6x	16.2x
Autosports Group	$1.2B	0.6x	10.4x
Bapcor	$1.2B	0.9x	7.1x
America's Car-Mart	$1.1B	0.8x	12.1x
MAP Active	$1.1B	1.0x	5.7x
Build-A-Bear	$1.0B	2.0x	12.7x
Musti Gr	$1.0B	2.0x	n/a
Olaplex Holdings	$1.0B	2.4x	9.9x
ME Group International	$938M	2.3x	6.0x
Fenix Outdoor	$917M	n/a	n/a
Grupo SBF	$911M	0.7x	5.0x
Genesco	$907M	0.4x	11.5x
Shoe Carnival	$905M	0.8x	8.5x
Wilcon Depot	$872M	1.4x	8.2x
Kid	$855M	2.2x	8.2x
Accent Group	$843M	0.8x	4.4x
Maisons du Monde	$838M	0.7x	5.6x
Doğuş Otomotiv	$837M	0.2x	2.1x
Briscoe Group	$802M	1.7x	9.9x
Yatsen Group	$797M	1.4x	-39.4x
Halfords Group	$757M	0.3x	3.1x
Lands' End	$744M	0.5x	7.6x
Card Factory	$728M	0.9x	4.0x
Children's Place	$713M	0.5x	10.9x
Mobilezone Holding	$713M	0.6x	8.6x
AlSaif Stores for Dev	$702M	n/a	n/a
Teract	$690M	n/a	n/a
Mavi Jeans	$669M	0.6x	3.2x
Barnes & Noble Education	$632M	n/a	n/a
Forus	$620M	1.5x	8.7x
Torrid	$603M	0.6x	6.4x
Fourlis Holdings	$591M	0.9x	12.9x
Byggmax Group	$587M	0.9x	5.9x
Beacon Lighting Group	$557M	2.6x	9.7x
Unimot	$545M	n/a	n/a
Intermestic	$516M	1.5x	10.4x
Adairs	$495M	1.2x	7.3x
BasicNet	$494M	n/a	n/a
Havertys	$482M	0.7x	n/a
Vertu Motors	$479M	0.1x	4.0x
Track & Field Co.	$474M	2.6x	11.3x
Universal Store	$474M	2.1x	7.5x
J.Jill	$450M	0.7x	4.8x
Zumiez	$449M	0.5x	14.5x
ITAB Shop Concept	$430M	0.4x	3.9x
United Arrows	$427M	0.4x	6.2x
AutoWallis	$409M	0.3x	6.9x
Tricot	$403M	n/a	n/a
The Tile Shop	$387M	1.1x	n/a
Aspirasi Hidup Indonesia	$385M	0.7x	5.9x
G-7 HOLDINGS	$378M	0.3x	n/a
Big 5 Sporting Goods	$377M	0.5x	n/a
Fais Holding	$363M	n/a	n/a
Baby Bunting	$363M	1.0x	9.9x
Bourrelier Gr	$342M	n/a	n/a
Homestolife	$336M	n/a	n/a
Duluth Holdings	$316M	0.5x	16.4x
Victorian Plumbing Group	$310M	0.7x	7.3x
a.k.a. Brands	$286M	0.5x	11.4x
Destination XL Group	$266M	0.6x	22.2x
Damartex	$260M	0.4x	6.0x
Apranga	$258M	n/a	n/a
Motorpoint Group	$255M	0.2x	7.3x
Marisa Lojas	$245M	n/a	n/a
Grupo Toky	$228M	0.9x	7.3x
Topps Tiles	$226M	0.6x	4.6x
Dadelo	$222M	n/a	n/a
Honeys Holdings	$205M	0.5x	n/a
Tilly's	$185M	0.3x	-5.8x
Envela	$178M	0.9x	14.2x
Lojas Quero-Quero	$176M	0.3x	3.6x
Bokusgruppen	$175M	0.8x	5.7x
Veste	$174M	0.9x	4.4x
Ludwig Beck am Rathauseck	$163M	n/a	n/a
Ramsdens Holdings	$162M	1.3x	7.3x
Elektroimportoren	$135M	0.8x	7.4x
TheWorks.Co.uk	$134M	0.4x	5.2x
Cato	$130M	n/a	n/a
Reitmans	$123M	n/a	n/a
Virsi	$115M	n/a	n/a
Mr Bricolage	$108M	0.3x	3.4x
Refuels	$90.6M	0.6x	2.9x
Shoe Zone	$90.3M	0.4x	5.8x
GrowGeneration	$87.3M	0.5x	-9.5x
Tokyo Lifestyle Co	$83.5M	n/a	n/a
Pasquarelli Auto	$78.3M	0.2x	7.1x
Hydrogen Refueling	$75.5M	3.4x	-7.8x
Elon	$60.6M	0.1x	5.2x
Mister Spex	$56.3M	0.2x	30.6x
Riba Mundo Tecnologia	$45.9M	0.1x	6.0x
SFD	$41.3M	n/a	n/a
Lulus	$35.9M	0.1x	-3.7x
Autozi	$35.7M	n/a	n/a
Intersport Polska	$32.4M	n/a	n/a
mResell Holding	$12.4M	n/a	n/a
Devernois	$11.8M	n/a	n/a
TrenDevice	$8.2M	n/a	n/a
PixelFox	$5.3M	n/a	n/a
NR21	$3.4M	n/a	n/a
Robinson Europe	$2.7M	n/a	n/a
Hynion	$1.0M	n/a	n/a