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	$426B	2.6x	16.8x
Lowe's	$161B	1.9x	13.2x
TJX Companies	$151B	2.6x	20.0x
Fast Retailing	$94.2B	4.1x	18.3x
O'Reilly Automotive	$85.0B	5.0x	22.4x
AutoZone	$73.8B	4.0x	17.1x
Wesfarmers	$67.2B	2.3x	17.6x
Alimentation Couche-Tard	$61.1B	0.8x	10.2x
Ross Dress For Less	$46.9B	2.2x	15.5x
Tractor Supply	$31.5B	2.1x	16.1x
CarMax	$28.6B	1.1x	26.0x
Trent	$23.7B	11.4x	70.7x
Ritchie Bros.	$23.3B	5.3x	17.3x
Lithia Motors	$21.7B	0.6x	13.2x
Avolta	$21.1B	1.3x	13.4x
Hotai Motor	$21.0B	n/a	n/a
Williams Sonoma	$20.5B	2.7x	12.6x
Ulta Beauty	$20.3B	1.8x	11.4x
Burlington Stores	$19.3B	1.8x	17.0x
Casey's	$18.8B	1.2x	15.7x
Penske Automotive Group	$18.7B	0.6x	12.2x
Dick's Sporting Goods	$18.0B	1.3x	9.4x
Chow Tai Fook Jewellery	$18.0B	1.6x	10.5x
Best Buy	$16.9B	0.4x	6.5x
AutoNation	$15.8B	0.6x	10.0x
ADNOC	$13.7B	1.4x	12.9x
D'Ieteren Gr	$13.2B	0.9x	7.5x
China Tourism Group Duty	$12.9B	1.6x	13.4x
Canadian Tire	$12.7B	1.1x	8.2x
Murphy USA	$11.0B	0.5x	10.9x
Group 1 Automotive	$10.7B	0.5x	11.2x
Bath & Body Works	$10.4B	1.4x	6.8x
Sanrio	$9.9B	9.6x	25.6x
JD Sports Fashion	$9.7B	0.6x	4.0x
Floor & Décor	$9.6B	2.1x	18.6x
Kingfisher	$9.5B	0.6x	5.5x
Atacadao	$9.3B	0.4x	7.8x
Asbury Automotive Group	$9.1B	0.5x	9.3x
GameStop	$8.9B	2.4x	n/a
Lagardère	$8.3B	0.8x	6.7x
Macy's	$8.1B	0.4x	4.3x
Five Below	$7.9B	2.0x	15.1x
JB Hi Fi	$7.7B	1.2x	12.7x
Vibra Energia	$7.7B	0.3x	7.1x
RH	$7.4B	2.2x	12.6x
Urban Outfitters	$7.2B	1.3x	11.3x
Pepkor	$7.0B	1.4x	8.3x
Sonae	$6.4B	0.6x	5.8x
Sonic Automotive	$6.3B	0.4x	10.9x
Lulu Retail	$6.3B	0.8x	7.7x
Frasers Group	$6.2B	0.9x	5.7x
Fielmann Group	$6.1B	2.3x	10.6x
Aritzia	$6.0B	2.9x	19.7x
Driven Brands	$5.9B	2.6x	10.7x
MINISO Group Holding	$5.8B	2.3x	10.4x
Dillard's	$5.7B	0.9x	6.5x
Valvoline	$5.6B	3.3x	12.4x
Harvey Norman Holdings	$5.5B	2.0x	9.0x
Rush Enterprises	$5.4B	0.7x	8.0x
Boot Barn	$5.4B	2.8x	17.2x
Eagers Automotive	$5.0B	0.7x	11.1x
Advance Auto Parts	$4.9B	0.6x	12.8x
Camping World	$4.9B	0.8x	20.6x
Foot Locker	$4.8B	0.6x	12.2x
Boyd Group Services	$4.4B	1.4x	12.4x
Jarir	$4.3B	1.5x	13.1x
USS Co.	$4.3B	5.9x	10.4x
Academy Sports + Outdoors	$4.2B	0.7x	6.1x
Hanesbrands	$4.2B	1.2x	8.1x
Mister Car Wash	$4.1B	4.0x	12.4x
Jumbo Greece	$4.1B	3.0x	8.3x
Douglas	$4.0B	0.8x	4.6x
Metro Brands	$3.9B	13.0x	42.9x
MR.DIY	$3.9B	3.4x	13.6x
Mr Price Group	$3.8B	1.7x	7.7x
Yamada Holdings	$3.8B	0.3x	8.3x
Petco	$3.8B	0.6x	10.8x
Home Product Center	$3.6B	1.7x	9.4x
Foschini Group	$3.5B	1.1x	5.0x
Dunelm Group	$3.5B	1.5x	8.8x
Lojas Renner	$3.4B	1.3x	8.0x
Signet Jewelers	$3.3B	0.5x	5.1x
ABC-Mart	$3.3B	1.3x	6.8x
Mobile World Investment Corp.	$3.3B	0.6x	11.3x
WH Smith	$3.2B	1.3x	8.1x
CarGurus	$3.1B	3.4x	11.7x
Interparfums	$3.1B	3.1x	13.8x
HORNBACH Holding	$3.1B	0.4x	5.2x
Currys	$3.0B	0.3x	4.5x
Shimamura	$3.0B	0.7x	6.6x
ARKO	$2.9B	0.3x	11.9x
Savers Value Village	$2.8B	1.8x	10.0x
Carasso Motors	$2.7B	n/a	n/a
Daya Intiguna Yasa	$2.7B	5.7x	18.2x
Fnac Darty	$2.4B	0.2x	4.3x
Workman	$2.4B	2.6x	12.8x
Sally Beauty Holdings	$2.3B	0.6x	5.4x
National Vision	$2.3B	1.2x	13.8x
Buckle	$2.3B	1.9x	8.8x
BIC Camera	$2.1B	0.3x	7.5x
Pets at Home	$2.1B	1.0x	6.3x
Bilia	$2.1B	0.5x	7.5x
Premier Investments	$2.0B	3.1x	9.7x
Watches of Switzerland	$2.0B	0.9x	7.2x
Pet Valu	$2.0B	2.5x	11.2x
Fiskars	$1.9B	1.5x	9.1x
Guess	$1.8B	0.6x	7.6x
New Wave Group	$1.8B	1.8x	10.7x
Clas Ohlson	$1.8B	1.5x	9.0x
Magazine Luiza	$1.8B	0.3x	3.3x
Truworths	$1.7B	1.4x	5.2x
AutoCanada	$1.7B	0.4x	13.2x
PAL Group Holdings	$1.6B	1.1x	8.7x
Com7	$1.6B	0.6x	9.7x
MarineMax	$1.6B	0.7x	10.3x
Winmark	$1.6B	18.8x	27.2x
Arhaus	$1.5B	1.2x	11.6x
Wickes Group	$1.5B	0.7x	6.4x
Groupe Dynamite	$1.5B	2.1x	6.7x
NEXTAGE	$1.5B	0.4x	10.5x
Bapcor	$1.5B	1.1x	8.5x
Leon's Furniture	$1.5B	0.8x	6.7x
Ceconomy	$1.5B	0.1x	1.3x
Designer Brands	$1.4B	0.5x	9.9x
Autohellas	$1.4B	n/a	n/a
Matas	$1.3B	1.1x	7.3x
MAP Active	$1.3B	1.2x	6.7x
The ODP Corporation	$1.3B	0.2x	5.0x
Caleres	$1.3B	0.5x	6.0x
OneWater Marine	$1.3B	0.7x	16.2x
America's Car-Mart	$1.3B	0.9x	13.1x
C&A	$1.2B	0.9x	4.7x
Lindex Group	$1.2B	1.2x	6.6x
Retailors	$1.2B	n/a	n/a
Nick Scali	$1.2B	3.7x	11.5x
Siam Global House	$1.2B	1.2x	8.9x
SMCP	$1.1B	0.8x	4.6x
Accent Group	$1.1B	1.1x	5.5x
Guararapes Confeccoes	$1.0B	0.6x	3.8x
Musti Gr	$982M	2.0x	n/a
Torrid	$957M	0.9x	9.0x
Autosports Group	$955M	0.5x	9.3x
Olaplex Holdings	$947M	2.2x	8.4x
Fenix Outdoor	$941M	n/a	n/a
Doğuş Otomotiv	$922M	0.2x	2.1x
Halfords Group	$862M	0.4x	3.7x
Grupo SBF	$850M	0.7x	4.7x
Maisons du Monde	$789M	0.7x	4.8x
Kid	$784M	2.0x	8.2x
Barnes & Noble Education	$763M	n/a	n/a
Shoe Carnival	$749M	0.6x	6.6x
Build-A-Bear	$742M	1.5x	9.1x
Briscoe Group	$717M	1.5x	8.6x
Children's Place	$714M	0.5x	9.0x
Mobilezone Holding	$707M	0.6x	8.6x
Genesco	$686M	0.3x	9.4x
Card Factory	$685M	0.9x	3.9x
Forus	$662M	n/a	n/a
Teract	$651M	n/a	n/a
Wilcon Depot	$615M	1.0x	5.7x
BasicNet	$609M	n/a	n/a
ITAB Shop Concept	$598M	0.6x	6.0x
Byggmax Group	$589M	0.9x	6.3x
Beacon Lighting Group	$580M	2.7x	10.3x
Unimot	$554M	n/a	n/a
Aspirasi Hidup Indonesia	$552M	1.0x	7.7x
Mavi Jeans	$526M	0.5x	2.6x
Fourlis Holdings	$523M	0.8x	10.7x
Lands' End	$516M	0.4x	5.4x
Vertu Motors	$489M	0.1x	4.0x
Adairs	$466M	1.2x	7.5x
Havertys	$441M	0.6x	n/a
J.Jill	$419M	0.7x	3.9x
AutoWallis	$408M	0.3x	7.1x
XXL	$408M	0.6x	20.8x
Track & Field Co.	$394M	2.5x	10.8x
Victorian Plumbing Group	$391M	0.9x	9.5x
The Tile Shop	$390M	1.1x	n/a
Universal Store	$389M	1.8x	6.6x
G-7 HOLDINGS	$386M	0.3x	n/a
Tricot	$372M	n/a	n/a
United Arrows	$362M	0.3x	5.5x
Fais Holding	$348M	n/a	n/a
Yatsen Group	$345M	0.7x	-8.7x
Intermestic	$326M	1.0x	7.4x
a.k.a. Brands	$313M	0.5x	12.8x
Zumiez	$305M	0.3x	11.0x
Bourrelier Gr	$291M	n/a	n/a
Damartex	$253M	0.4x	5.9x
Baby Bunting	$246M	0.7x	7.2x
Marisa Lojas	$244M	n/a	n/a
Apranga	$238M	n/a	n/a
Duluth Holdings	$229M	0.4x	13.5x
Destination XL Group	$228M	0.5x	15.6x
Motorpoint Group	$222M	0.1x	6.8x
Honeys Holdings	$207M	0.5x	n/a
Cafom	$192M	n/a	n/a
Tilly's	$180M	0.3x	-5.2x
Veste	$173M	0.9x	4.3x
Ludwig Beck am Rathauseck	$166M	n/a	n/a
Envela	$152M	0.8x	13.9x
Refuels	$134M	1.2x	99.8x
Elektroimportoren	$128M	0.8x	8.9x
Bokusgruppen	$126M	0.6x	4.3x
Cato	$120M	n/a	n/a
Mr Bricolage	$119M	0.4x	3.9x
Virsi	$110M	n/a	n/a
Shoe Zone	$105M	0.5x	5.2x
Dadelo	$102M	n/a	n/a
Reitmans	$84.5M	n/a	n/a
Hydrogen Refueling	$84.1M	3.1x	-9.1x
Elon	$67.5M	0.1x	5.1x
Autozi	$65.6M	n/a	n/a
Pasquarelli Auto	$64.4M	0.2x	5.4x
Homestolife	$54.3M	n/a	n/a
GrowGeneration	$47.7M	0.3x	-4.1x
Mister Spex	$45.8M	0.2x	-16.0x
SFD	$42.1M	n/a	n/a
Lulus	$41.5M	0.1x	-5.8x
Riba Mundo Tecnologia	$38.6M	0.1x	10.4x
Intersport Polska	$36.3M	n/a	n/a
Devernois	$11.1M	n/a	n/a
TrenDevice	$8.7M	n/a	n/a
mResell Holding	$7.8M	n/a	n/a
Robinson Europe	$3.2M	n/a	n/a
NR21	$2.8M	n/a	n/a
PixelFox	$2.4M	n/a	n/a
Hynion	$1.3M	n/a	n/a
Grupo Elektra	-$702M	n/a	n/a