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	$412B	2.6x	16.2x
Lowe's	$161B	1.9x	13.2x
TJX Companies	$151B	2.6x	20.1x
O'Reilly Automotive	$87.3B	5.1x	23.1x
Fast Retailing	$84.9B	3.9x	17.3x
AutoZone	$73.3B	4.0x	16.9x
Alimentation Couche-Tard	$59.0B	0.8x	10.1x
Ross Dress For Less	$47.5B	2.2x	15.5x
Tractor Supply	$32.6B	2.2x	16.7x
CarMax	$29.4B	1.1x	27.1x
Ritchie Bros.	$21.6B	5.0x	16.5x
Lithia Motors	$21.1B	0.6x	12.4x
Trent	$19.8B	9.9x	62.0x
Burlington Stores	$19.6B	1.8x	17.5x
Casey's	$19.4B	1.2x	16.4x
Hotai Motor	$18.5B	n/a	n/a
Williams Sonoma	$18.4B	2.4x	11.3x
Penske Automotive Group	$18.3B	0.6x	12.2x
Avolta	$18.2B	1.2x	12.4x
Dick's Sporting Goods	$17.6B	1.3x	9.2x
Ulta Beauty	$17.6B	1.5x	9.8x
Best Buy	$15.2B	0.4x	5.8x
AutoNation	$15.2B	0.6x	9.6x
China Tourism Group Duty	$15.0B	1.9x	15.8x
Chow Tai Fook Jewellery	$15.0B	1.3x	10.1x
Murphy USA	$12.5B	0.6x	12.3x
ADNOC	$12.3B	1.3x	11.7x
Grupo Elektra	$12.1B	n/a	n/a
D'Ieteren	$11.3B	0.8x	13.9x
Canadian Tire	$10.9B	1.0x	7.1x
Group 1 Automotive	$10.5B	0.5x	10.6x
Bath & Body Works	$10.0B	1.4x	6.5x
Asbury Automotive Group	$9.7B	0.6x	10.0x
Floor & Décor	$9.6B	2.1x	18.4x
Sanrio	$9.3B	9.7x	25.6x
JD Sports Fashion	$8.5B	0.6x	3.7x
Kingfisher	$8.3B	0.5x	5.0x
Lagardère	$7.8B	0.8x	7.3x
Atacadao	$7.6B	0.4x	6.6x
Macy's	$7.6B	0.3x	3.9x
GameStop	$7.4B	2.0x	n/a
Nordstrom	$7.2B	0.5x	6.2x
RH	$7.0B	2.2x	12.4x
JB Hi Fi	$6.6B	1.0x	11.2x
Driven Brands	$6.5B	2.8x	11.7x
Sonic Automotive	$6.1B	0.4x	10.7x
Pepkor	$6.0B	1.2x	7.5x
Lulu Retail	$6.0B	0.8x	7.4x
Rush Enterprises	$5.8B	0.7x	8.5x
Sonae	$5.7B	0.5x	5.3x
Valvoline	$5.6B	3.3x	12.2x
Vibra Energia	$5.3B	0.2x	4.9x
Frasers Group	$5.2B	0.8x	4.9x
Harvey Norman Holdings	$5.1B	1.9x	8.6x
Urban Outfitters	$4.8B	0.9x	7.9x
Five Below	$4.8B	1.2x	9.2x
Eagers Automotive	$4.7B	0.7x	10.9x
Dillard's	$4.4B	0.7x	5.0x
Boyd Group Services	$4.3B	1.4x	12.6x
Jarir	$4.3B	1.5x	13.9x
MINISO Group Holding	$4.3B	1.7x	7.8x
Camping World	$4.2B	0.7x	18.9x
Mister Car Wash	$4.1B	4.1x	12.6x
Home Product Center	$4.0B	1.9x	10.9x
Academy Sports + Outdoors	$3.9B	0.7x	5.7x
Fielmann Group	$3.9B	1.6x	7.3x
Hanesbrands	$3.9B	1.1x	7.5x
Aritzia	$3.8B	2.0x	14.0x
Advance Auto Parts	$3.7B	0.4x	10.4x
Petco	$3.7B	0.6x	10.7x
Yamada Holdings	$3.7B	0.3x	7.7x
USS Co.	$3.7B	5.3x	9.3x
Douglas	$3.6B	0.7x	4.2x
Foot Locker	$3.5B	0.4x	8.7x
MR.DIY	$3.4B	3.1x	12.5x
Mr Price Group	$3.4B	1.5x	7.2x
Boot Barn	$3.4B	1.8x	11.0x
Metro Brands	$3.4B	11.4x	38.5x
Jumbo Greece	$3.3B	2.6x	7.1x
Foschini Group	$3.1B	1.0x	4.6x
Signet Jewelers	$3.1B	0.5x	4.7x
ARKO	$2.9B	0.3x	11.8x
Interparfums	$2.9B	3.0x	13.3x
ABC-Mart	$2.9B	1.1x	6.1x
WH Smith	$2.8B	1.1x	7.0x
Mobile World Investment Corp.	$2.8B	0.5x	9.5x
HORNBACH Holding	$2.7B	0.4x	4.9x
CarGurus	$2.7B	3.0x	10.6x
Dunelm Group	$2.7B	1.2x	7.1x
Savers Value Village	$2.6B	1.6x	9.1x
Shimamura	$2.5B	0.6x	5.7x
Currys	$2.5B	0.2x	3.9x
Lojas Renner	$2.4B	1.0x	6.1x
Magazine Luiza	$2.4B	0.4x	4.5x
Sally Beauty Holdings	$2.3B	0.6x	5.3x
Carasso Motors	$2.3B	n/a	n/a
Fnac Darty	$2.3B	0.2x	4.1x
BIC Camera	$2.0B	0.3x	8.0x
Premier Investments	$2.0B	2.8x	8.7x
Bilia	$1.9B	0.5x	7.3x
Daya Intiguna Yasa	$1.9B	n/a	n/a
Workman	$1.9B	2.1x	10.7x
Buckle	$1.8B	1.5x	7.0x
Pets at Home	$1.8B	0.9x	5.5x
Pet Valu	$1.8B	2.3x	10.3x
Watches of Switzerland	$1.8B	0.8x	6.6x
Fiskars	$1.8B	1.4x	8.4x
Guess	$1.7B	0.6x	7.2x
PAL Group Holdings	$1.7B	1.2x	9.8x
National Vision	$1.7B	0.9x	10.2x
Clas Ohlson	$1.6B	1.4x	8.7x
Ceconomy	$1.6B	0.1x	1.5x
AutoCanada	$1.6B	0.4x	13.4x
MarineMax	$1.6B	0.7x	9.7x
Com7	$1.6B	0.7x	9.8x
Truworths	$1.5B	1.3x	4.6x
Arhaus	$1.4B	1.1x	10.3x
Designer Brands	$1.4B	0.5x	9.7x
NEXTAGE	$1.4B	0.4x	10.3x
Retailors	$1.4B	n/a	n/a
Wickes Group	$1.3B	0.7x	6.0x
Caleres	$1.3B	0.5x	6.2x
Bapcor	$1.3B	1.1x	7.8x
New Wave Group	$1.3B	1.4x	8.3x
Autohellas	$1.3B	1.2x	4.4x
The ODP Corporation	$1.3B	0.2x	5.0x
Siam Global House	$1.2B	1.3x	9.9x
OneWater Marine	$1.2B	0.7x	14.1x
America's Car-Mart	$1.2B	0.9x	13.5x
Winmark	$1.2B	14.9x	21.6x
Matas	$1.2B	1.0x	6.5x
Leon's Furniture	$1.1B	0.7x	5.5x
Doğuş Otomotiv	$1.1B	0.2x	2.5x
MAP Active	$1.1B	1.0x	6.1x
Lindex Group	$1.1B	1.1x	6.1x
Groupe Dynamite	$1.1B	1.6x	5.1x
Torrid	$969M	0.9x	9.0x
SMCP	$968M	0.7x	4.2x
C&A	$937M	0.7x	3.6x
Autosports Group	$880M	0.5x	8.5x
Olaplex Holdings	$862M	2.0x	7.3x
Guararapes Confeccoes	$848M	0.5x	3.3x
Fenix Outdoor	$848M	n/a	n/a
Maisons du Monde	$806M	0.7x	5.2x
Grupo SBF	$800M	0.6x	4.5x
Children's Place	$783M	0.6x	8.6x
Shoe Carnival	$755M	0.6x	6.3x
Halfords Group	$701M	0.3x	3.1x
Kid	$681M	1.9x	7.4x
Genesco	$657M	0.3x	9.0x
Barnes & Noble Education	$656M	0.4x	11.1x
Teract	$616M	n/a	n/a
Briscoe Group	$616M	1.4x	7.6x
Card Factory	$614M	0.9x	3.7x
Mavi Jeans	$598M	0.5x	3.1x
Mobilezone Holding	$591M	0.5x	7.4x
Forus	$587M	1.4x	8.3x
Wilcon Depot	$575M	1.0x	5.0x
Build-A-Bear	$565M	1.1x	6.9x
Beacon Lighting Group	$536M	2.6x	9.8x
BasicNet	$527M	n/a	n/a
Lands' End	$521M	0.4x	5.5x
Aspirasi Hidup	$447M	0.8x	6.3x
Vertu Motors	$445M	0.1x	3.9x
Victorian Plumbing Group	$434M	1.1x	11.1x
J.Jill	$421M	0.7x	3.9x
Adairs	$399M	1.0x	6.8x
XXL	$396M	0.6x	25.1x
Havertys	$394M	0.5x	n/a
G-7 HOLDINGS	$381M	0.3x	n/a
The Tile Shop	$374M	1.1x	n/a
Universal Store	$366M	1.8x	6.4x
United Arrows	$361M	0.4x	5.5x
Tricot	$324M	n/a	n/a
AutoWallis	$314M	0.3x	5.6x
Track & Field Co.	$309M	2.0x	8.8x
Zumiez	$309M	0.3x	11.4x
Bourrelier Gr	$293M	n/a	n/a
a.k.a. Brands	$256M	0.4x	10.3x
Damartex	$242M	0.4x	6.1x
Apranga	$229M	n/a	n/a
Baby Bunting	$224M	0.7x	6.9x
Duluth Holdings	$223M	0.4x	14.0x
Marisa Lojas	$211M	n/a	n/a
Honeys Holdings	$209M	0.6x	n/a
Tilly's	$207M	0.4x	-5.8x
Motorpoint Group	$197M	0.1x	6.5x
Destination XL Group	$193M	0.4x	11.6x
Veste	$186M	0.9x	4.8x
Intermestic	$185M	0.6x	4.5x
Cafom	$180M	n/a	n/a
Ludwig Beck am Rathauseck	$170M	n/a	n/a
Envela	$161M	0.9x	15.3x
Yatsen Group	$159M	0.3x	-2.7x
Refuels	$132M	1.0x	1077.8x
Cato	$117M	n/a	n/a
Autozi	$109M	n/a	n/a
Mr Bricolage	$106M	0.4x	3.6x
Shoe Zone	$98.1M	0.5x	5.2x
Dadelo	$71.0M	n/a	n/a
Hydrogen Refueling	$70.5M	2.7x	-8.7x
Reitmans	$68.4M	n/a	n/a
Homestolife	$60.8M	n/a	n/a
Lulus	$53.9M	0.2x	-8.5x
Mister Spex	$43.8M	0.2x	-11.8x
GrowGeneration	$33.3M	0.2x	-3.1x
SFD	$27.7M	n/a	n/a
Devernois	$4.4M	n/a	n/a
NR21	$2.7M	n/a	n/a