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	$418B	2.6x	16.8x
Lowe's	$179B	2.1x	14.5x
TJX Companies	$178B	3.0x	22.3x
Fast Retailing	$104B	4.7x	20.6x
O'Reilly Automotive	$93.9B	5.3x	23.7x
AutoZone	$78.0B	4.0x	18.2x
Wesfarmers	$67.6B	2.2x	17.0x
Alimentation Couche-Tard	$63.9B	0.9x	10.4x
Ross Dress For Less	$58.5B	2.6x	18.8x
Tractor Supply	$34.5B	2.2x	17.2x
Ulta Beauty	$26.0B	2.2x	14.7x
Dick's Sporting Goods	$25.5B	1.6x	13.3x
CarMax	$24.3B	0.9x	23.8x
Casey's	$23.6B	1.4x	18.2x
Ritchie Bros.	$22.2B	4.9x	16.3x
Williams Sonoma	$22.1B	2.8x	13.4x
Lithia Motors	$22.0B	0.6x	12.8x
Burlington Stores	$21.8B	1.9x	17.7x
Avolta	$21.4B	1.2x	12.9x
Chow Tai Fook Jewellery	$20.3B	1.7x	10.4x
Best Buy	$19.8B	0.5x	7.6x
Hotai Motor	$19.7B	n/a	n/a
China Tourism Group Duty	$19.1B	2.5x	21.2x
Penske Automotive Group	$18.5B	0.6x	12.3x
AutoNation	$17.4B	0.6x	10.6x
Trent	$17.0B	7.9x	47.0x
ADNOC	$14.3B	1.5x	12.3x
Grupo Elektra	$13.9B	n/a	n/a
Canadian Tire	$11.9B	1.0x	7.9x
D'Ieteren Gr	$11.8B	0.8x	13.0x
Macy's	$10.7B	0.5x	6.1x
Five Below	$10.6B	2.4x	19.0x
Asbury Automotive Group	$10.5B	0.6x	10.2x
Group 1 Automotive	$10.5B	0.5x	10.6x
Murphy USA	$9.9B	0.5x	10.0x
Aritzia	$9.7B	4.2x	26.5x
Dillard's	$9.7B	1.5x	10.9x
JD Sports Fashion	$9.3B	0.6x	3.7x
Kingfisher	$9.2B	0.5x	5.3x
Vibra Energia	$9.0B	0.3x	7.6x
Floor & Décor	$8.8B	1.9x	16.5x
Lagardère	$8.5B	0.8x	5.4x
Bath & Body Works	$8.3B	1.2x	6.0x
Sanrio	$8.1B	7.3x	18.5x
Sonae	$7.6B	0.6x	5.8x
JB Hi Fi	$7.3B	1.0x	11.3x
Eagers Automotive	$7.3B	0.9x	14.7x
Urban Outfitters	$7.2B	1.2x	10.2x
Harvey Norman Holdings	$7.0B	2.3x	10.3x
Pepkor	$6.9B	1.2x	7.5x
RH	$6.9B	2.0x	10.7x
MINISO Group Holding	$6.5B	2.2x	11.0x
Boot Barn	$6.5B	3.1x	18.5x
Frasers Group	$6.5B	0.9x	5.8x
Sonic Automotive	$6.2B	0.4x	10.3x
Groupe Dynamite	$6.0B	7.2x	21.8x
Boyd Group Services	$5.9B	1.9x	16.0x
Lulu Retail	$5.9B	0.7x	7.4x
GameStop	$5.8B	1.4x	n/a
Rush Enterprises	$5.3B	0.7x	8.5x
Valvoline	$5.3B	3.0x	11.1x
Advance Auto Parts	$5.2B	0.6x	11.0x
Driven Brands	$5.0B	2.3x	9.4x
Signet Jewelers	$5.0B	0.7x	7.5x
Academy Sports + Outdoors	$4.8B	0.8x	7.1x
Hanesbrands	$4.7B	1.3x	8.7x
Fielmann Group	$4.6B	1.6x	6.9x
USS Co.	$4.5B	6.5x	11.3x
Ceconomy	$4.3B	0.2x	3.6x
Camping World	$4.3B	0.7x	17.0x
Douglas	$4.2B	0.8x	4.6x
Jarir	$4.2B	1.4x	12.5x
Mobile World Investment Corp.	$4.1B	0.7x	12.4x
Jumbo Greece	$3.9B	2.7x	7.6x
Yamada Holdings	$3.9B	0.4x	8.5x
MR.DIY	$3.8B	3.1x	12.4x
Metro Brands	$3.6B	12.0x	39.6x
Petco	$3.6B	0.6x	9.4x
Fnac Darty	$3.6B	0.3x	5.5x
Mr Price Group	$3.5B	1.5x	6.8x
Mister Car Wash	$3.5B	3.3x	10.2x
Dunelm Group	$3.4B	1.4x	8.4x
CarGurus	$3.4B	3.6x	11.1x
Shimamura	$3.3B	0.8x	7.7x
Home Product Center	$3.3B	1.5x	8.8x
Workman	$3.2B	3.5x	16.5x
Carasso Motors	$3.2B	n/a	n/a
Super Retail Group	$3.2B	1.2x	6.3x
Lojas Renner	$3.2B	1.1x	6.0x
HORNBACH Holding	$3.0B	0.4x	5.1x
ABC-Mart	$3.0B	1.2x	6.6x
Buckle	$3.0B	2.3x	10.5x
Foschini Group	$3.0B	0.8x	4.2x
Sally Beauty Holdings	$3.0B	0.8x	6.7x
National Vision	$2.9B	1.5x	15.9x
ARKO	$2.9B	0.4x	12.2x
Currys	$2.9B	0.2x	4.4x
Magazine Luiza	$2.9B	0.4x	5.0x
Savers Value Village	$2.7B	1.6x	10.6x
Lovisa Holdings	$2.6B	4.7x	15.0x
WH Smith	$2.5B	1.2x	8.3x
Clas Ohlson	$2.5B	2.0x	11.4x
Interparfums	$2.4B	2.4x	10.5x
Guess	$2.4B	0.7x	10.3x
Watches of Switzerland	$2.2B	1.0x	8.7x
Bilia	$2.2B	0.5x	8.0x
Pet Valu	$2.0B	2.3x	10.7x
PAL Group Holdings	$1.9B	1.3x	10.1x
BIC Camera	$1.9B	0.3x	7.2x
New Wave Group	$1.9B	1.8x	11.7x
Eco-Shop Marketing	$1.9B	2.6x	17.4x
Fiskars	$1.9B	1.4x	10.7x
NEXTAGE	$1.8B	0.4x	11.8x
Premier Investments	$1.8B	3.3x	10.3x
Com7	$1.8B	0.7x	9.8x
Arhaus	$1.8B	1.3x	12.5x
Pets at Home	$1.8B	0.9x	6.0x
Daya Intiguna Yasa	$1.7B	3.6x	12.0x
MarineMax	$1.6B	0.7x	14.2x
Autohellas	$1.6B	n/a	n/a
AutoCanada	$1.6B	0.4x	10.5x
Leon's Furniture	$1.5B	0.8x	6.4x
Doğuş Otomotiv	$1.5B	0.3x	4.2x
Designer Brands	$1.5B	0.5x	15.2x
Winmark	$1.5B	17.5x	25.5x
Nick Scali	$1.5B	4.4x	13.3x
Siam Global House	$1.5B	1.5x	11.4x
The ODP Corporation	$1.4B	0.2x	5.9x
Wickes Group	$1.4B	0.7x	6.0x
Truworths	$1.4B	1.1x	4.4x
C&A	$1.4B	0.9x	4.8x
Guararapes Confeccoes	$1.4B	0.7x	4.7x
MAP Active	$1.4B	1.2x	7.2x
Retailors	$1.3B	n/a	n/a
Matas	$1.3B	1.0x	6.6x
Autosports Group	$1.3B	0.6x	11.0x
Lindex Group	$1.2B	1.1x	6.2x
SMCP	$1.2B	0.8x	4.5x
Caleres	$1.2B	0.4x	7.0x
OneWater Marine	$1.1B	0.6x	15.6x
Grupo SBF	$1.1B	0.7x	5.9x
America's Car-Mart	$1.0B	0.7x	13.3x
Genesco	$936M	0.4x	11.5x
Musti Gr	$935M	n/a	n/a
Bapcor	$896M	0.7x	5.9x
Fenix Outdoor	$895M	n/a	n/a
Maisons du Monde	$842M	0.8x	5.8x
Olaplex Holdings	$827M	2.0x	8.7x
Fourlis Holdings	$818M	1.2x	18.3x
Kid	$782M	2.0x	7.9x
ME Group International	$775M	1.9x	4.9x
Briscoe Group	$769M	1.7x	10.1x
Build-A-Bear	$765M	1.5x	9.3x
Mobilezone Holding	$764M	0.6x	9.1x
Lands' End	$751M	0.6x	7.5x
Children's Place	$734M	0.6x	12.8x
Card Factory	$720M	0.9x	4.0x
Accent Group	$719M	0.7x	3.9x
Halfords Group	$710M	0.3x	3.0x
Shoe Carnival	$707M	0.6x	6.8x
Barnes & Noble Education	$669M	n/a	n/a
AlSaif Stores for Dev	$648M	n/a	n/a
Mavi Jeans	$645M	0.6x	3.3x
Wilcon Depot	$634M	1.1x	6.2x
Forus	$628M	1.4x	8.2x
Teract	$616M	n/a	n/a
Unimot	$557M	n/a	n/a
Zumiez	$548M	0.6x	16.9x
Torrid	$543M	0.5x	6.2x
Track & Field Co.	$533M	2.8x	12.4x
Byggmax Group	$519M	0.8x	5.2x
Beacon Lighting Group	$512M	2.3x	8.8x
Vertu Motors	$503M	0.1x	4.5x
Universal Store	$480M	2.1x	7.5x
Havertys	$473M	0.6x	n/a
Yatsen Group	$467M	0.8x	-78.7x
ITAB Shop Concept	$464M	0.4x	3.7x
BasicNet	$452M	n/a	n/a
Tricot	$424M	n/a	n/a
United Arrows	$419M	0.4x	6.3x
J.Jill	$417M	0.7x	4.7x
Adairs	$415M	1.0x	5.8x
AutoWallis	$405M	0.3x	6.6x
The Tile Shop	$402M	1.2x	n/a
G-7 HOLDINGS	$379M	0.3x	n/a
Aspirasi Hidup Indonesia	$378M	0.7x	6.4x
Victorian Plumbing Group	$354M	0.9x	8.4x
Baby Bunting	$345M	1.0x	9.0x
a.k.a. Brands	$340M	0.6x	14.6x
Fais Holding	$336M	n/a	n/a
Bourrelier Gr	$308M	n/a	n/a
Duluth Holdings	$302M	0.5x	14.5x
Intermestic	$299M	0.9x	5.6x
Envela	$298M	1.4x	20.1x
Damartex	$275M	0.5x	6.4x
Homestolife	$269M	n/a	n/a
Apranga	$263M	n/a	n/a
Marisa Lojas	$247M	n/a	n/a
Destination XL Group	$238M	0.5x	25.4x
Grupo Toky	$230M	0.9x	8.9x
Topps Tiles	$228M	0.6x	4.6x
Dadelo	$223M	n/a	n/a
Motorpoint Group	$214M	0.1x	6.0x
Michael Hill Intl	$198M	0.5x	3.5x
Lojas Quero-Quero	$186M	0.4x	5.7x
Honeys Holdings	$178M	0.5x	n/a
Bokusgruppen	$174M	0.8x	5.2x
Tilly's	$170M	0.3x	-5.6x
Ludwig Beck am Rathauseck	$159M	n/a	n/a
Cato	$150M	n/a	n/a
Ramsdens Holdings	$149M	1.0x	5.3x
Veste	$148M	0.7x	3.7x
Elektroimportoren	$124M	0.7x	7.6x
TheWorks.Co.uk	$123M	0.3x	3.8x
Virsi	$114M	n/a	n/a
Reitmans	$101M	n/a	n/a
Pasquarelli Auto	$98.6M	0.1x	6.9x
Shoe Zone	$88.5M	0.4x	5.8x
Mr Bricolage	$87.5M	0.3x	2.8x
Tokyo Lifestyle Co	$77.9M	n/a	n/a
GrowGeneration	$76.4M	0.5x	-13.7x
Refuels	$75.3M	0.7x	1.7x
Hydrogen Refueling Solns	$65.7M	3.1x	-9.3x
Elon	$58.0M	0.1x	6.5x
Riba Mundo Tecnologia	$55.0M	0.2x	-7.4x
Mister Spex	$44.8M	0.2x	14.1x
SFD	$41.1M	n/a	n/a
Lulus	$39.9M	0.1x	-4.1x
Intersport Polska	$35.1M	n/a	n/a
Autozi	$19.8M	n/a	n/a
Devernois	$12.3M	n/a	n/a
mResell Holding	$10.7M	n/a	n/a
TrenDevice	$8.1M	n/a	n/a
PixelFox	$4.9M	n/a	n/a
NR21	$3.8M	n/a	n/a
Robinson Europe	$2.7M	n/a	n/a
Hynion	$2.1M	n/a	n/a