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	$422B	2.6x	16.9x
Lowe's	$183B	2.1x	14.8x
TJX Companies	$181B	3.0x	22.6x
Fast Retailing	$105B	4.7x	20.5x
O'Reilly Automotive	$87.6B	5.0x	22.1x
Wesfarmers	$67.7B	2.2x	16.8x
Alimentation Couche-Tard	$61.8B	0.8x	9.9x
AutoZone	$60.4B	3.1x	14.1x
Ross Dress For Less	$60.0B	2.7x	19.1x
Tractor Supply	$33.0B	2.1x	16.4x
Ulta Beauty	$29.1B	2.4x	15.9x
Dick's Sporting Goods	$26.4B	1.6x	13.8x
CarMax	$24.7B	1.0x	24.5x
Ritchie Bros.	$23.5B	5.1x	17.0x
Williams Sonoma	$23.2B	3.0x	14.0x
Lithia Motors	$22.7B	0.6x	13.2x
Casey's	$22.5B	1.3x	17.0x
Burlington Stores	$22.3B	2.0x	18.1x
Avolta	$21.8B	1.3x	13.1x
Chow Tai Fook Jewellery	$19.7B	1.7x	10.1x
Hotai Motor	$19.5B	n/a	n/a
China Tourism Group Duty	$19.2B	2.5x	22.1x
Penske Automotive Group	$18.9B	0.6x	12.6x
Best Buy	$18.9B	0.5x	7.2x
AutoNation	$17.3B	0.6x	10.6x
Trent	$16.2B	7.6x	44.6x
ADNOC	$14.7B	1.5x	12.6x
Grupo Elektra	$14.1B	n/a	n/a
Canadian Tire	$11.9B	1.0x	7.8x
Five Below	$11.5B	2.5x	19.3x
D'Ieteren Gr	$11.5B	0.7x	13.6x
Macy's	$11.2B	0.5x	6.2x
Group 1 Automotive	$10.9B	0.5x	10.9x
Asbury Automotive Group	$10.7B	0.6x	10.3x
Dillard's	$10.6B	1.6x	12.0x
Murphy USA	$10.1B	0.5x	10.2x
Aritzia	$10.1B	4.3x	26.8x
JD Sports Fashion	$9.6B	0.6x	3.8x
Kingfisher	$9.2B	0.5x	5.3x
Bath & Body Works	$8.8B	1.2x	6.4x
Vibra Energia	$8.6B	0.3x	7.3x
Lagardère	$8.5B	0.8x	5.3x
Floor & Décor	$8.4B	1.8x	15.7x
Urban Outfitters	$7.9B	1.3x	11.1x
Sonae	$7.7B	0.6x	5.9x
Sanrio	$7.4B	6.6x	16.6x
Harvey Norman Holdings	$7.1B	2.4x	10.3x
RH	$7.0B	2.0x	11.3x
Pepkor	$7.0B	1.2x	7.4x
JB Hi Fi	$6.9B	1.0x	10.5x
Boot Barn	$6.8B	3.2x	19.2x
Eagers Automotive	$6.6B	0.8x	13.2x
MINISO Group Holding	$6.4B	2.2x	11.0x
Frasers Group	$6.3B	0.9x	5.5x
Sonic Automotive	$6.3B	0.4x	10.4x
Groupe Dynamite	$6.3B	7.0x	19.7x
Lulu Retail	$5.9B	0.7x	7.6x
Rush Enterprises	$5.8B	0.8x	9.3x
Boyd Group Services	$5.7B	1.8x	15.4x
Academy Sports + Outdoors	$5.3B	0.9x	7.8x
Valvoline	$5.2B	2.9x	10.8x
Driven Brands	$5.1B	2.5x	10.0x
GameStop	$5.1B	1.2x	n/a
Advance Auto Parts	$5.0B	0.6x	10.4x
Signet Jewelers	$4.5B	0.7x	6.7x
USS Co.	$4.5B	6.3x	11.1x
Fielmann Group	$4.5B	1.6x	6.7x
Ceconomy	$4.4B	0.2x	3.6x
Douglas	$4.3B	0.8x	4.7x
Mobile World Investment Corp.	$4.2B	0.7x	12.6x
Camping World	$4.2B	0.7x	16.6x
Jarir	$4.1B	1.4x	12.5x
Jumbo Greece	$3.9B	2.7x	7.6x
Yamada Holdings	$3.9B	0.4x	8.7x
MR.DIY	$3.8B	3.0x	12.2x
CarGurus	$3.7B	3.9x	12.0x
Fnac Darty	$3.6B	0.3x	5.5x
Metro Brands	$3.6B	11.9x	39.2x
Petco	$3.6B	0.6x	9.3x
Mister Car Wash	$3.6B	3.4x	10.5x
Dunelm Group	$3.4B	1.4x	8.3x
Shimamura	$3.4B	0.8x	7.7x
Home Product Center	$3.3B	1.5x	8.7x
Carasso Motors	$3.3B	n/a	n/a
Super Retail Group	$3.1B	1.1x	6.1x
ABC-Mart	$3.0B	1.2x	6.7x
Mr Price Group	$3.0B	1.2x	5.7x
HORNBACH Holding	$3.0B	0.4x	5.0x
Buckle	$3.0B	2.3x	10.5x
Sally Beauty Holdings	$2.9B	0.8x	6.6x
ARKO	$2.9B	0.4x	12.4x
National Vision	$2.9B	1.5x	15.7x
Foschini Group	$2.9B	0.8x	4.0x
Workman	$2.9B	3.1x	14.5x
Currys	$2.9B	0.2x	4.3x
Savers Value Village	$2.8B	1.7x	10.9x
Lojas Renner	$2.8B	1.0x	5.4x
Magazine Luiza	$2.8B	0.4x	4.9x
Interparfums	$2.5B	2.4x	10.9x
WH Smith	$2.5B	1.2x	8.1x
Lovisa Holdings	$2.5B	4.4x	14.0x
Guess	$2.4B	0.7x	10.3x
Watches of Switzerland	$2.3B	1.0x	8.9x
Bilia	$2.2B	0.5x	7.9x
Clas Ohlson	$2.1B	1.6x	9.2x
Pet Valu	$2.0B	2.4x	10.7x
BIC Camera	$1.9B	0.3x	7.1x
Eco-Shop Marketing	$1.9B	2.6x	17.4x
New Wave Group	$1.9B	1.8x	11.5x
Fiskars	$1.9B	1.4x	10.8x
Arhaus	$1.8B	1.4x	13.0x
NEXTAGE	$1.8B	0.4x	11.7x
PAL Group Holdings	$1.8B	1.2x	9.5x
Com7	$1.7B	0.6x	9.1x
Pets at Home	$1.7B	0.8x	5.7x
Daya Intiguna Yasa	$1.6B	3.4x	11.4x
Designer Brands	$1.6B	0.6x	13.0x
MarineMax	$1.6B	0.7x	14.5x
AutoCanada	$1.6B	0.4x	10.6x
Winmark	$1.6B	18.9x	27.5x
Autohellas	$1.6B	n/a	n/a
Doğuş Otomotiv	$1.6B	0.3x	4.4x
Leon's Furniture	$1.5B	0.8x	6.4x
Wickes Group	$1.5B	0.7x	6.0x
The ODP Corporation	$1.5B	0.2x	6.1x
Premier Investments	$1.4B	2.6x	8.3x
Siam Global House	$1.4B	1.4x	11.0x
Caleres	$1.4B	0.5x	11.6x
Nick Scali	$1.4B	4.0x	12.1x
Truworths	$1.4B	1.0x	4.2x
Guararapes Confeccoes	$1.3B	0.7x	4.6x
Matas	$1.3B	1.0x	6.6x
MAP Active	$1.3B	1.1x	6.6x
Retailors	$1.3B	n/a	n/a
Autosports Group	$1.2B	0.6x	10.3x
SMCP	$1.2B	0.9x	4.6x
Lindex Group	$1.2B	1.1x	6.1x
OneWater Marine	$1.1B	0.6x	15.4x
C&A	$1.1B	0.7x	3.8x
America's Car-Mart	$1.0B	0.7x	15.0x
Grupo SBF	$954M	0.7x	5.4x
Musti Gr	$923M	n/a	n/a
Olaplex Holdings	$913M	2.2x	9.7x
Fenix Outdoor	$871M	n/a	n/a
Maisons du Monde	$848M	0.7x	5.7x
Genesco	$847M	0.4x	11.5x
Fourlis Holdings	$834M	1.2x	18.6x
Kid	$785M	2.0x	7.8x
Bapcor	$784M	0.6x	5.3x
Build-A-Bear	$773M	1.5x	9.5x
Mobilezone Holding	$772M	0.7x	9.4x
ME Group International	$765M	1.8x	4.7x
Lands' End	$760M	0.6x	7.6x
Shoe Carnival	$759M	0.7x	7.4x
Briscoe Group	$727M	1.6x	9.5x
Children's Place	$724M	0.5x	13.0x
Halfords Group	$724M	0.3x	3.0x
Card Factory	$713M	0.9x	4.2x
Accent Group	$694M	0.7x	3.7x
Mavi Jeans	$671M	0.6x	3.9x
Barnes & Noble Education	$663M	n/a	n/a
Forus	$660M	1.5x	8.5x
AlSaif Stores for Dev	$644M	n/a	n/a
Wilcon Depot	$625M	1.0x	5.9x
Teract	$619M	n/a	n/a
Zumiez	$595M	0.6x	14.8x
Unimot	$571M	n/a	n/a
Byggmax Group	$527M	0.8x	5.2x
Torrid	$516M	0.5x	7.7x
Vertu Motors	$495M	0.1x	4.4x
BasicNet	$488M	n/a	n/a
ITAB Shop Concept	$487M	0.4x	3.8x
Beacon Lighting Group	$486M	2.2x	8.3x
Havertys	$483M	0.6x	n/a
Track & Field Co.	$481M	2.6x	11.4x
Universal Store	$446M	1.9x	6.8x
Tricot	$439M	n/a	n/a
United Arrows	$422M	0.4x	6.2x
Adairs	$406M	1.0x	5.6x
The Tile Shop	$405M	1.2x	n/a
AutoWallis	$404M	0.3x	6.6x
J.Jill	$378M	0.6x	4.5x
G-7 HOLDINGS	$375M	0.3x	n/a
Aspirasi Hidup Indonesia	$371M	0.7x	6.4x
Victorian Plumbing Group	$358M	0.9x	8.4x
Fais Holding	$335M	n/a	n/a
Baby Bunting	$329M	0.9x	8.4x
Envela	$324M	1.5x	21.5x
a.k.a. Brands	$313M	0.5x	13.5x
Bourrelier Gr	$309M	n/a	n/a
Intermestic	$290M	1.0x	7.8x
Duluth Holdings	$290M	0.5x	13.7x
Yatsen Group	$286M	0.5x	-106.1x
Damartex	$271M	0.4x	6.3x
Destination XL Group	$270M	0.6x	44.2x
Apranga	$268M	n/a	n/a
Homestolife	$262M	n/a	n/a
Topps Tiles	$248M	0.7x	5.0x
Marisa Lojas	$246M	n/a	n/a
Dadelo	$225M	n/a	n/a
Grupo Toky	$225M	0.9x	8.5x
Motorpoint Group	$215M	0.1x	6.0x
Michael Hill Intl	$200M	0.5x	3.5x
Lojas Quero-Quero	$188M	0.4x	6.0x
Tilly's	$186M	0.3x	-9.8x
Bokusgruppen	$179M	0.8x	5.3x
Honeys Holdings	$175M	0.5x	n/a
Ludwig Beck am Rathauseck	$159M	n/a	n/a
Ramsdens Holdings	$156M	1.0x	5.5x
Cato	$148M	n/a	n/a
Veste	$143M	0.7x	3.7x
Elektroimportoren	$127M	0.7x	7.7x
TheWorks.Co.uk	$123M	0.3x	3.7x
Virsi	$114M	n/a	n/a
Reitmans	$110M	n/a	n/a
GrowGeneration	$101M	0.6x	-19.5x
Pasquarelli Auto	$99.4M	0.1x	6.8x
Shoe Zone	$89.1M	0.4x	5.8x
Mr Bricolage	$85.7M	0.3x	2.8x
Refuels	$84.1M	0.8x	1.8x
Tokyo Lifestyle Co	$77.2M	n/a	n/a
Hydrogen Refueling Solns	$63.4M	2.9x	-9.3x
Elon	$58.2M	0.1x	6.6x
Riba Mundo Tecnologia	$55.4M	0.2x	-6.9x
Mister Spex	$42.4M	0.2x	11.7x
SFD	$40.6M	n/a	n/a
Lulus	$39.8M	0.1x	-4.1x
Intersport Polska	$34.6M	n/a	n/a
Autozi	$17.8M	n/a	n/a
Devernois	$12.3M	n/a	n/a
mResell Holding	$11.7M	n/a	n/a
TrenDevice	$8.1M	n/a	n/a
PixelFox	$4.9M	n/a	n/a
NR21	$3.4M	n/a	n/a
Robinson Europe	$2.7M	n/a	n/a
Hynion	$2.0M	n/a	n/a