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	$453B	2.8x	18.2x
Lowe's	$205B	2.4x	16.6x
TJX Companies	$180B	3.0x	22.4x
Fast Retailing	$127B	5.6x	24.8x
O'Reilly Automotive	$89.7B	5.1x	22.5x
Wesfarmers	$79.0B	2.4x	18.3x
AutoZone	$75.7B	3.9x	17.7x
Alimentation Couche-Tard	$70.7B	0.9x	11.1x
Ross Dress For Less	$64.7B	2.9x	20.6x
Tractor Supply	$34.8B	2.2x	17.3x
Ulta Beauty	$32.7B	2.7x	17.9x
Casey's	$27.1B	1.6x	20.3x
Williams Sonoma	$26.2B	3.3x	15.9x
Dick's Sporting Goods	$25.0B	1.5x	13.1x
Burlington Stores	$24.4B	2.1x	19.6x
China Tourism Group Duty	$24.4B	3.1x	27.8x
CarMax	$23.5B	0.9x	23.3x
Avolta	$23.0B	1.3x	13.2x
Ritchie Bros.	$22.8B	4.9x	16.2x
Lithia Motors	$21.7B	0.6x	12.6x
Chow Tai Fook Jewellery	$20.6B	1.8x	10.5x
Penske Automotive Group	$19.9B	0.7x	13.3x
Hotai Motor	$18.5B	2.1x	n/a
AutoNation	$17.1B	0.6x	10.4x
Best Buy	$17.0B	0.4x	6.5x
Trent	$16.8B	7.8x	45.9x
ADNOC	$15.1B	1.6x	12.9x
D'Ieteren Gr	$14.9B	1.6x	20.0x
Grupo Elektra	$14.8B	n/a	n/a
Five Below	$13.2B	2.9x	21.9x
Canadian Tire	$12.6B	1.1x	8.1x
Vibra Energia	$11.0B	0.3x	8.7x
Kingfisher	$10.7B	0.6x	6.0x
Macy's	$10.5B	0.5x	5.9x
Aritzia	$10.4B	4.3x	26.7x
Asbury Automotive Group	$10.4B	0.6x	10.0x
Murphy USA	$10.3B	0.5x	10.4x
Bath & Body Works	$9.7B	1.3x	7.2x
Group 1 Automotive	$9.7B	0.4x	9.4x
JD Sports Fashion	$9.7B	0.6x	3.8x
Lenskart Solutions	$9.7B	n/a	n/a
Floor & Décor	$9.3B	2.0x	17.4x
Dillard's	$9.3B	1.4x	10.5x
Lagardère	$8.6B	0.8x	5.2x
Sonae	$8.6B	0.6x	6.3x
Sanrio	$7.9B	7.0x	17.5x
RH	$7.8B	2.3x	12.8x
Pepkor	$7.4B	1.2x	7.3x
Eagers Automotive	$7.2B	0.8x	14.0x
JB Hi Fi	$7.1B	0.9x	10.0x
Harvey Norman Holdings	$7.0B	2.2x	9.5x
Valvoline	$6.9B	3.8x	14.2x
Urban Outfitters	$6.9B	1.1x	9.6x
Frasers Group	$6.8B	1.0x	5.8x
Rush Enterprises	$6.6B	0.9x	10.5x
Groupe Dynamite	$6.4B	6.9x	19.4x
MINISO Group Holding	$6.4B	2.1x	10.7x
Boot Barn	$6.2B	2.9x	17.3x
Sonic Automotive	$6.1B	0.4x	10.1x
GameStop	$6.1B	1.6x	n/a
Boyd Group Services	$6.0B	1.9x	15.8x
Lulu Retail	$5.7B	0.7x	7.3x
Advance Auto Parts	$5.6B	0.7x	11.6x
Academy Sports + Outdoors	$5.6B	0.9x	8.2x
Driven Brands	$5.4B	2.6x	10.5x
Mobile World Investment Corp.	$4.9B	0.8x	14.1x
USS Co.	$4.9B	6.9x	12.1x
MR.DIY	$4.9B	3.7x	14.9x
Fielmann Group	$4.7B	1.6x	6.9x
Jarir	$4.7B	1.5x	14.0x
Signet Jewelers	$4.6B	0.7x	6.8x
Ceconomy	$4.4B	0.2x	3.5x
Camping World	$4.3B	0.7x	16.7x
Yamada Holdings	$4.2B	0.4x	9.4x
Douglas	$4.1B	0.8x	4.5x
Fnac Darty	$3.9B	0.3x	5.8x
Home Product Center	$3.7B	1.7x	9.8x
Mister Car Wash	$3.7B	3.5x	10.8x
Jumbo Greece	$3.6B	2.5x	6.9x
Carasso Motors	$3.4B	n/a	n/a
Petco	$3.4B	0.6x	8.8x
Metro Brands	$3.3B	10.9x	35.9x
Currys	$3.2B	0.3x	4.6x
Super Retail Group	$3.2B	1.1x	5.8x
Lojas Renner	$3.1B	1.1x	5.8x
Foschini Group	$3.1B	0.8x	4.1x
Magazine Luiza	$3.1B	0.4x	5.3x
Shimamura	$3.1B	0.7x	7.1x
ARKO	$3.1B	0.4x	13.0x
Savers Value Village	$3.1B	1.8x	12.1x
Mr Price Group	$3.1B	1.2x	5.3x
HORNBACH Holding	$3.0B	0.4x	5.1x
Dunelm Group	$3.0B	1.2x	7.2x
ABC-Mart	$3.0B	1.2x	6.6x
Workman	$2.9B	3.0x	14.7x
Sally Beauty Holdings	$2.9B	0.8x	6.6x
National Vision	$2.8B	1.4x	15.2x
Buckle	$2.8B	2.1x	9.8x
Lovisa Holdings	$2.7B	4.3x	13.9x
CarGurus	$2.7B	2.8x	8.6x
Clas Ohlson	$2.6B	1.9x	11.0x
Interparfums	$2.6B	2.4x	10.9x
WH Smith	$2.4B	1.1x	7.7x
Watches of Switzerland	$2.3B	1.0x	8.8x
Bilia	$2.3B	0.5x	7.9x
Eco-Shop Marketing	$2.3B	3.0x	19.6x
NEXTAGE	$2.2B	0.5x	14.3x
BIC Camera	$2.2B	0.3x	8.1x
Com7	$2.1B	0.8x	10.8x
Pet Valu	$2.0B	2.3x	10.6x
Fiskars	$1.9B	1.4x	11.0x
New Wave Group	$1.9B	1.7x	10.7x
Pets at Home	$1.8B	0.9x	6.1x
AutoCanada	$1.8B	0.5x	11.3x
Doğuş Otomotiv	$1.7B	0.3x	4.9x
Siam Global House	$1.7B	1.7x	13.2x
Autohellas	$1.7B	1.4x	5.3x
MarineMax	$1.7B	0.7x	15.0x
Winmark	$1.6B	19.3x	28.1x
Arhaus	$1.6B	1.2x	11.1x
Designer Brands	$1.6B	0.5x	12.7x
Daya Intiguna Yasa	$1.6B	3.3x	10.6x
Truworths	$1.5B	1.1x	4.4x
Leon's Furniture	$1.5B	0.8x	6.1x
Wickes Group	$1.5B	0.7x	6.0x
Premier Investments	$1.5B	2.5x	7.9x
PAL Group Holdings	$1.4B	1.0x	7.2x
Caleres	$1.3B	0.5x	11.8x
Nick Scali	$1.3B	3.5x	10.7x
Autosports Group	$1.3B	0.6x	9.9x
SMCP	$1.3B	0.9x	4.6x
MAP Active	$1.2B	1.1x	6.3x
Retailors	$1.2B	n/a	n/a
OneWater Marine	$1.2B	0.6x	16.5x
Matas	$1.2B	0.8x	5.8x
Lindex Group	$1.1B	1.0x	5.6x
Olaplex Holdings	$1.1B	2.7x	12.2x
C&A	$1.1B	0.7x	3.4x
America's Car-Mart	$1.0B	0.7x	15.0x
Grupo SBF	$994M	0.7x	5.5x
Mobilezone Holding	$970M	0.8x	11.3x
Musti Gr	$966M	n/a	n/a
Fenix Outdoor	$913M	n/a	n/a
Genesco	$886M	0.4x	12.0x
Mavi Jeans	$856M	0.8x	5.3x
Fourlis Holdings	$855M	n/a	n/a
Lands' End	$847M	0.6x	8.4x
Maisons du Monde	$840M	0.7x	5.5x
Bapcor	$826M	0.6x	5.3x
Teract	$813M	n/a	n/a
Shoe Carnival	$805M	0.7x	7.9x
Forus	$777M	1.6x	9.3x
Halfords Group	$775M	0.3x	3.2x
Build-A-Bear	$740M	1.4x	9.1x
Accent Group	$726M	0.7x	3.6x
Kid	$720M	1.7x	6.8x
ME Group International	$708M	1.6x	4.2x
Briscoe Group	$704M	1.5x	8.8x
Children's Place	$659M	0.5x	46.3x
AlSaif Stores for Dev	$645M	n/a	n/a
Wilcon Depot	$639M	1.1x	6.0x
Byggmax Group	$623M	0.9x	5.8x
Card Factory	$610M	0.8x	3.6x
Unimot	$585M	n/a	n/a
Barnes & Noble Education	$564M	n/a	n/a
Zumiez	$526M	0.6x	12.9x
Torrid	$521M	0.5x	8.0x
Track & Field Co.	$517M	2.6x	11.6x
Vertu Motors	$511M	0.1x	4.5x
Havertys	$503M	0.7x	n/a
Universal Store	$498M	2.0x	7.1x
BasicNet	$495M	n/a	n/a
Beacon Lighting Group	$490M	2.0x	7.8x
United Arrows	$473M	0.5x	6.9x
Tricot	$457M	n/a	n/a
AutoWallis	$452M	n/a	n/a
Adairs	$445M	1.0x	5.7x
Victorian Plumbing Group	$436M	1.0x	9.9x
G-7 HOLDINGS	$419M	0.3x	n/a
J.Jill	$413M	0.7x	4.9x
ITAB Shop Concept	$388M	0.3x	2.8x
Fais Holding	$367M	n/a	n/a
Aspirasi Hidup Indonesia	$354M	0.7x	6.3x
Baby Bunting	$338M	0.9x	8.1x
Envela	$332M	1.6x	21.6x
Bourrelier Gr	$312M	n/a	n/a
Apranga	$307M	n/a	n/a
a.k.a. Brands	$307M	0.5x	13.2x
Dadelo	$289M	n/a	n/a
Damartex	$274M	0.4x	6.2x
Duluth Holdings	$271M	0.5x	12.1x
Intermestic	$264M	n/a	n/a
Yatsen Group	$262M	0.4x	175.6x
Marisa Lojas	$249M	n/a	n/a
Topps Tiles	$243M	0.6x	4.7x
Grupo Toky	$235M	0.8x	8.0x
Michael Hill Intl	$232M	0.5x	3.8x
Homestolife	$220M	n/a	n/a
Destination XL Group	$217M	0.5x	40.9x
Motorpoint Group	$213M	0.1x	5.7x
Lojas Quero-Quero	$199M	0.4x	6.1x
Ramsdens Holdings	$193M	1.2x	6.7x
Bokusgruppen	$190M	0.8x	5.3x
Ludwig Beck am Rathauseck	$190M	n/a	n/a
Honeys Holdings	$183M	0.5x	n/a
Tilly's	$169M	0.3x	-9.5x
Elektroimportoren	$148M	0.8x	8.4x
Cato	$142M	n/a	n/a
TheWorks.Co.uk	$141M	0.4x	3.9x
Veste	$136M	n/a	n/a
Virsi	$117M	0.2x	7.6x
Reitmans	$115M	n/a	n/a
Pasquarelli Auto	$103M	0.1x	6.8x
Refuels	$88.8M	0.8x	1.7x
Tokyo Lifestyle Co	$88.7M	n/a	n/a
Mr Bricolage	$86.1M	0.3x	2.7x
Shoe Zone	$70.8M	0.3x	4.4x
Elon	$66.6M	0.1x	7.2x
Lulus	$66.2M	n/a	n/a
Hydrogen Refueling Solns	$63.0M	2.7x	-9.5x
Riba Mundo Tecnologia	$56.1M	0.2x	-6.2x
GrowGeneration	$48.8M	0.3x	-10.4x
Mister Spex	$45.3M	0.2x	10.7x
SFD	$42.1M	n/a	n/a
Intersport Polska	$36.4M	n/a	n/a
mResell Holding	$15.1M	0.8x	n/a
PixelFox	$14.3M	n/a	n/a
Autozi	$14.0M	n/a	n/a
Devernois	$12.8M	n/a	n/a
TrenDevice	$8.3M	n/a	n/a
NR21	$4.1M	n/a	n/a
Robinson Europe	$2.8M	n/a	n/a
Hynion	$2.1M	n/a	n/a