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	$417B	2.5x	16.8x
Lowe's	$183B	2.1x	14.8x
TJX Companies	$179B	3.0x	22.3x
Fast Retailing	$103B	4.6x	20.2x
O'Reilly Automotive	$91.0B	5.1x	23.0x
AutoZone	$75.6B	3.9x	17.6x
Wesfarmers	$67.7B	2.2x	16.8x
Alimentation Couche-Tard	$63.2B	0.9x	10.1x
Ross Dress For Less	$59.1B	2.6x	18.9x
Tractor Supply	$33.7B	2.2x	16.8x
Ulta Beauty	$29.0B	2.4x	15.9x
Dick's Sporting Goods	$27.7B	1.7x	14.5x
CarMax	$24.3B	0.9x	24.0x
Casey's	$23.5B	1.4x	18.0x
Ritchie Bros.	$22.6B	4.9x	16.4x
Burlington Stores	$22.5B	2.0x	18.2x
Lithia Motors	$22.2B	0.6x	12.8x
Avolta	$22.2B	1.3x	13.3x
Williams Sonoma	$22.0B	2.8x	13.3x
Chow Tai Fook Jewellery	$20.4B	1.7x	10.4x
China Tourism Group Duty	$20.0B	2.6x	22.5x
Hotai Motor	$19.4B	n/a	n/a
Best Buy	$18.8B	0.4x	7.2x
Penske Automotive Group	$18.7B	0.6x	12.4x
AutoNation	$17.5B	0.6x	10.7x
Trent	$16.3B	7.6x	44.9x
ADNOC	$14.5B	1.5x	12.5x
Grupo Elektra	$14.1B	n/a	n/a
Canadian Tire	$12.1B	1.0x	7.9x
D'Ieteren Gr	$11.7B	0.8x	13.6x
Five Below	$10.9B	2.4x	18.3x
Group 1 Automotive	$10.8B	0.5x	10.8x
Macy's	$10.7B	0.5x	5.9x
Asbury Automotive Group	$10.6B	0.6x	10.3x
Murphy USA	$10.1B	0.5x	10.2x
Dillard's	$9.9B	1.5x	11.2x
Aritzia	$9.9B	4.3x	26.6x
JD Sports Fashion	$9.7B	0.6x	3.9x
Kingfisher	$9.4B	0.5x	5.4x
Vibra Energia	$8.9B	0.3x	7.6x
Floor & Décor	$8.6B	1.8x	16.2x
Bath & Body Works	$8.6B	1.2x	6.2x
Lagardère	$8.5B	0.8x	5.3x
Sanrio	$8.2B	7.3x	18.4x
Sonae	$7.6B	0.6x	5.7x
Harvey Norman Holdings	$7.4B	2.4x	10.7x
Urban Outfitters	$7.4B	1.2x	10.4x
Pepkor	$7.4B	1.3x	7.8x
JB Hi Fi	$7.2B	1.0x	10.9x
Eagers Automotive	$7.1B	0.8x	14.1x
RH	$6.9B	2.0x	10.7x
Boot Barn	$6.6B	3.1x	18.7x
Frasers Group	$6.5B	1.0x	5.7x
MINISO Group Holding	$6.4B	2.2x	10.9x
Groupe Dynamite	$6.3B	7.4x	22.3x
Sonic Automotive	$6.3B	0.4x	10.3x
GameStop	$6.2B	1.5x	n/a
Boyd Group Services	$6.0B	1.9x	16.1x
Lulu Retail	$5.9B	0.7x	7.5x
Rush Enterprises	$5.5B	0.7x	8.8x
Advance Auto Parts	$5.2B	0.6x	11.0x
Valvoline	$5.2B	2.9x	10.8x
Driven Brands	$5.1B	2.4x	9.8x
Academy Sports + Outdoors	$4.8B	0.8x	7.2x
Fielmann Group	$4.5B	1.6x	6.8x
Signet Jewelers	$4.5B	0.7x	6.7x
USS Co.	$4.4B	6.3x	11.0x
Mobile World Investment Corp.	$4.4B	0.8x	13.1x
Ceconomy	$4.3B	0.2x	3.5x
Camping World	$4.2B	0.7x	16.7x
Douglas	$4.2B	0.8x	4.7x
Jarir	$4.1B	1.4x	12.4x
Jumbo Greece	$4.0B	2.8x	7.7x
Yamada Holdings	$3.9B	0.4x	8.5x
MR.DIY	$3.7B	3.0x	12.1x
Mr Price Group	$3.6B	1.5x	6.9x
Petco	$3.6B	0.6x	9.2x
Dunelm Group	$3.5B	1.4x	8.5x
Mister Car Wash	$3.4B	3.3x	10.0x
Metro Brands	$3.4B	11.2x	37.1x
CarGurus	$3.4B	3.6x	11.1x
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	$3.2B	1.2x	6.3x
HORNBACH Holding	$3.0B	0.4x	5.1x
Workman	$3.0B	3.2x	15.1x
ABC-Mart	$3.0B	1.2x	6.6x
Foschini Group	$3.0B	0.8x	4.1x
Sally Beauty Holdings	$2.9B	0.8x	6.6x
ARKO	$2.9B	0.4x	12.3x
Buckle	$2.9B	2.3x	10.3x
Currys	$2.9B	0.2x	4.4x
Magazine Luiza	$2.9B	0.4x	4.9x
National Vision	$2.9B	1.5x	15.5x
Lojas Renner	$2.7B	1.0x	5.2x
Savers Value Village	$2.7B	1.6x	10.5x
Lovisa Holdings	$2.6B	4.6x	14.7x
Interparfums	$2.6B	2.5x	11.1x
WH Smith	$2.6B	1.2x	8.3x
Clas Ohlson	$2.5B	1.9x	11.2x
Guess	$2.4B	0.7x	10.3x
Watches of Switzerland	$2.3B	1.0x	9.0x
Bilia	$2.2B	0.5x	7.9x
Pet Valu	$2.0B	2.4x	10.8x
BIC Camera	$1.9B	0.3x	7.1x
PAL Group Holdings	$1.9B	1.3x	9.8x
New Wave Group	$1.9B	1.8x	11.5x
Eco-Shop Marketing	$1.9B	2.6x	17.0x
Fiskars	$1.9B	1.4x	10.7x
NEXTAGE	$1.9B	0.5x	11.9x
Arhaus	$1.8B	1.3x	12.8x
Com7	$1.7B	0.6x	9.3x
Pets at Home	$1.7B	0.9x	5.9x
Daya Intiguna Yasa	$1.7B	3.6x	11.9x
MarineMax	$1.6B	0.7x	14.6x
AutoCanada	$1.6B	0.4x	10.6x
Autohellas	$1.6B	n/a	n/a
Premier Investments	$1.6B	2.8x	8.9x
Doğuş Otomotiv	$1.5B	0.3x	4.3x
Leon's Furniture	$1.5B	0.8x	6.4x
Winmark	$1.5B	17.9x	26.1x
Designer Brands	$1.5B	0.5x	15.6x
Siam Global House	$1.5B	1.5x	11.4x
Wickes Group	$1.5B	0.7x	6.0x
The ODP Corporation	$1.4B	0.2x	6.0x
Nick Scali	$1.4B	4.2x	12.7x
Truworths	$1.4B	1.1x	4.4x
MAP Active	$1.3B	1.1x	6.8x
Guararapes Confeccoes	$1.3B	0.7x	4.5x
Matas	$1.3B	0.9x	6.5x
Autosports Group	$1.3B	0.6x	10.8x
Retailors	$1.3B	n/a	n/a
Caleres	$1.2B	0.5x	7.4x
SMCP	$1.2B	0.9x	4.6x
Lindex Group	$1.2B	1.1x	6.1x
C&A	$1.1B	0.7x	3.9x
OneWater Marine	$1.1B	0.6x	15.4x
America's Car-Mart	$1.1B	0.8x	15.0x
Grupo SBF	$988M	0.7x	5.6x
Musti Gr	$927M	n/a	n/a
Bapcor	$916M	0.7x	6.0x
Fenix Outdoor	$912M	n/a	n/a
Olaplex Holdings	$890M	2.1x	9.4x
Maisons du Monde	$845M	0.7x	5.6x
Genesco	$841M	0.4x	11.5x
Fourlis Holdings	$830M	1.2x	18.5x
Kid	$786M	2.0x	7.8x
ME Group International	$767M	1.8x	4.7x
Mobilezone Holding	$762M	0.6x	9.3x
Lands' End	$757M	0.6x	7.5x
Build-A-Bear	$744M	1.4x	9.1x
Halfords Group	$742M	0.3x	3.1x
Briscoe Group	$740M	1.6x	9.7x
Children's Place	$728M	0.6x	13.0x
Card Factory	$724M	0.9x	4.0x
Shoe Carnival	$721M	0.6x	7.0x
Accent Group	$708M	0.7x	3.8x
Barnes & Noble Education	$658M	n/a	n/a
Forus	$646M	1.5x	8.4x
AlSaif Stores for Dev	$639M	n/a	n/a
Mavi Jeans	$634M	0.6x	3.2x
Wilcon Depot	$632M	1.1x	6.0x
Teract	$619M	n/a	n/a
Zumiez	$607M	0.7x	15.2x
Unimot	$576M	n/a	n/a
Byggmax Group	$530M	0.8x	5.2x
Torrid	$521M	0.5x	7.7x
Vertu Motors	$508M	0.1x	4.5x
Beacon Lighting Group	$506M	2.3x	8.6x
BasicNet	$492M	n/a	n/a
Track & Field Co.	$487M	2.6x	11.5x
ITAB Shop Concept	$477M	0.4x	3.7x
Universal Store	$475M	2.0x	7.3x
Havertys	$466M	0.6x	n/a
Tricot	$439M	n/a	n/a
J.Jill	$425M	0.7x	4.8x
Adairs	$421M	1.0x	5.8x
United Arrows	$413M	0.4x	6.0x
Yatsen Group	$408M	0.7x	-112.6x
AutoWallis	$407M	0.3x	6.6x
The Tile Shop	$402M	1.2x	n/a
G-7 HOLDINGS	$383M	0.3x	n/a
Aspirasi Hidup Indonesia	$381M	0.7x	6.6x
Victorian Plumbing Group	$377M	0.9x	8.8x
Baby Bunting	$345M	1.0x	8.9x
Fais Holding	$335M	n/a	n/a
Envela	$323M	1.5x	21.5x
Bourrelier Gr	$309M	n/a	n/a
a.k.a. Brands	$304M	0.5x	13.1x
Duluth Holdings	$289M	0.5x	13.7x
Intermestic	$288M	1.0x	7.7x
Damartex	$272M	0.4x	6.3x
Homestolife	$268M	n/a	n/a
Apranga	$264M	n/a	n/a
Destination XL Group	$246M	0.5x	12.4x
Marisa Lojas	$244M	n/a	n/a
Topps Tiles	$240M	0.7x	5.2x
Grupo Toky	$223M	0.9x	8.5x
Dadelo	$221M	n/a	n/a
Motorpoint Group	$215M	0.1x	6.0x
Michael Hill Intl	$201M	0.5x	3.5x
Lojas Quero-Quero	$190M	0.4x	6.0x
Bokusgruppen	$185M	0.8x	5.5x
Tilly's	$182M	0.3x	-9.5x
Honeys Holdings	$175M	0.5x	n/a
Ludwig Beck am Rathauseck	$160M	n/a	n/a
Ramsdens Holdings	$157M	1.0x	5.6x
Cato	$145M	n/a	n/a
Veste	$144M	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	$112M	n/a	n/a
Pasquarelli Auto	$98.5M	0.1x	6.8x
Shoe Zone	$89.1M	0.4x	5.8x
Mr Bricolage	$83.5M	0.3x	2.7x
Refuels	$80.5M	0.7x	1.7x
Tokyo Lifestyle Co	$76.8M	n/a	n/a
GrowGeneration	$67.7M	0.4x	-12.8x
Hydrogen Refueling Solns	$66.8M	3.1x	-9.7x
Elon	$58.2M	0.1x	6.5x
Riba Mundo Tecnologia	$55.3M	0.2x	-7.0x
Mister Spex	$45.0M	0.2x	12.9x
Lulus	$40.3M	0.1x	-4.1x
SFD	$39.9M	n/a	n/a
Intersport Polska	$34.5M	n/a	n/a
Autozi	$18.5M	n/a	n/a
Devernois	$12.5M	n/a	n/a
mResell Holding	$12.1M	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	$1.9M	n/a	n/a