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	$407B	2.5x	16.4x
TJX Companies	$182B	3.1x	22.6x
Lowe's	$180B	2.1x	14.5x
Fast Retailing	$104B	4.6x	20.3x
O'Reilly Automotive	$85.9B	4.8x	21.6x
AutoZone	$69.1B	3.6x	16.1x
Wesfarmers	$69.1B	2.2x	17.0x
Alimentation Couche-Tard	$63.5B	0.9x	10.2x
Ross Dress For Less	$59.5B	2.6x	19.0x
Tractor Supply	$32.5B	2.1x	16.2x
Ulta Beauty	$29.2B	2.4x	16.0x
Dick's Sporting Goods	$25.6B	1.5x	13.4x
Ritchie Bros.	$23.5B	5.1x	17.0x
Casey's	$23.4B	1.4x	17.6x
Burlington Stores	$23.2B	2.0x	18.8x
CarMax	$23.1B	0.9x	22.9x
Williams Sonoma	$23.0B	2.9x	14.0x
Lithia Motors	$22.6B	0.6x	13.1x
Avolta	$22.1B	1.3x	13.2x
China Tourism Group Duty	$22.0B	2.9x	25.5x
Chow Tai Fook Jewellery	$19.3B	1.6x	9.8x
Hotai Motor	$19.0B	n/a	n/a
Penske Automotive Group	$18.7B	0.6x	12.5x
Best Buy	$17.7B	0.4x	6.8x
AutoNation	$17.3B	0.6x	10.5x
Trent	$16.6B	7.8x	45.6x
ADNOC	$14.5B	1.5x	12.4x
Grupo Elektra	$14.2B	n/a	n/a
Canadian Tire	$12.2B	1.0x	8.0x
D'Ieteren Gr	$12.1B	0.7x	15.7x
Five Below	$11.8B	2.6x	19.8x
Macy's	$10.8B	0.5x	6.0x
Group 1 Automotive	$10.8B	0.5x	10.8x
Asbury Automotive Group	$10.6B	0.6x	10.2x
Murphy USA	$10.4B	0.5x	10.5x
Aritzia	$10.4B	4.4x	27.1x
JD Sports Fashion	$9.7B	0.6x	3.9x
Kingfisher	$9.4B	0.5x	5.3x
Vibra Energia	$9.0B	0.3x	7.5x
Lenskart Solutions	$9.0B	n/a	n/a
Dillard's	$9.0B	1.4x	10.2x
Bath & Body Works	$8.7B	1.2x	6.3x
Lagardère	$8.6B	0.8x	5.3x
Floor & Décor	$8.5B	1.8x	16.0x
Sonae	$7.8B	0.6x	5.8x
Urban Outfitters	$7.5B	1.2x	10.5x
Sanrio	$7.4B	6.5x	16.4x
RH	$7.4B	2.1x	12.1x
JB Hi Fi	$7.3B	1.0x	11.0x
Harvey Norman Holdings	$7.2B	2.4x	10.4x
Pepkor	$7.0B	1.2x	7.3x
Eagers Automotive	$6.7B	0.8x	13.2x
Groupe Dynamite	$6.7B	7.3x	20.6x
Frasers Group	$6.5B	0.9x	5.7x
MINISO Group Holding	$6.4B	2.1x	10.7x
Boot Barn	$6.3B	2.9x	17.6x
Sonic Automotive	$6.3B	0.4x	10.3x
Lulu Retail	$5.9B	0.7x	7.5x
Boyd Group Services	$5.8B	1.8x	15.4x
Rush Enterprises	$5.6B	0.8x	9.0x
GameStop	$5.1B	1.3x	n/a
Valvoline	$5.1B	2.9x	10.6x
Driven Brands	$5.0B	2.4x	9.9x
Academy Sports + Outdoors	$4.9B	0.8x	7.3x
USS Co.	$4.6B	6.5x	11.5x
Fielmann Group	$4.6B	1.6x	6.7x
Advance Auto Parts	$4.5B	0.5x	9.2x
Signet Jewelers	$4.4B	0.6x	6.6x
Ceconomy	$4.4B	0.2x	3.6x
Mobile World Investment Corp.	$4.4B	0.7x	13.0x
Jarir	$4.3B	1.4x	12.7x
Camping World	$4.2B	0.7x	16.4x
Douglas	$4.2B	0.8x	4.6x
Jumbo Greece	$4.1B	2.8x	7.9x
Yamada Holdings	$4.0B	0.4x	8.9x
MR.DIY	$3.8B	3.1x	12.3x
CarGurus	$3.7B	4.0x	12.1x
Fnac Darty	$3.7B	0.3x	5.5x
Mister Car Wash	$3.6B	3.4x	10.6x
Metro Brands	$3.6B	11.9x	39.3x
Petco	$3.5B	0.6x	9.1x
Dunelm Group	$3.5B	1.4x	8.5x
Home Product Center	$3.5B	1.6x	9.2x
Carasso Motors	$3.2B	n/a	n/a
Super Retail Group	$3.2B	1.1x	6.2x
Shimamura	$3.0B	0.7x	6.9x
Foschini Group	$3.0B	0.8x	4.1x
HORNBACH Holding	$3.0B	0.4x	5.0x
ABC-Mart	$3.0B	1.2x	6.5x
Mr Price Group	$3.0B	1.2x	5.6x
Workman	$2.9B	3.1x	14.6x
Sally Beauty Holdings	$2.9B	0.8x	6.6x
ARKO	$2.9B	0.4x	12.2x
National Vision	$2.9B	1.4x	15.3x
Currys	$2.9B	0.2x	4.2x
Buckle	$2.8B	2.2x	10.0x
Savers Value Village	$2.7B	1.6x	10.7x
Magazine Luiza	$2.7B	0.4x	4.8x
Lojas Renner	$2.6B	0.9x	5.0x
Interparfums	$2.6B	2.5x	11.0x
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	$2.3B	0.5x	8.0x
WH Smith	$2.2B	1.1x	7.4x
Clas Ohlson	$2.1B	1.6x	9.4x
Eco-Shop Marketing	$2.1B	2.9x	18.7x
BIC Camera	$2.0B	0.3x	7.5x
Pet Valu	$2.0B	2.3x	10.5x
Arhaus	$2.0B	1.4x	13.8x
New Wave Group	$1.9B	1.8x	11.6x
Fiskars	$1.9B	1.4x	11.1x
NEXTAGE	$1.9B	0.5x	11.8x
PAL Group Holdings	$1.8B	1.2x	9.2x
Com7	$1.8B	0.6x	9.2x
Pets at Home	$1.7B	0.8x	5.7x
AutoCanada	$1.6B	0.5x	10.7x
Daya Intiguna Yasa	$1.6B	3.4x	11.1x
MarineMax	$1.6B	0.7x	14.3x
Autohellas	$1.6B	n/a	n/a
Designer Brands	$1.6B	0.5x	12.8x
Doğuş Otomotiv	$1.5B	0.3x	4.3x
Nick Scali	$1.5B	4.3x	13.1x
Leon's Furniture	$1.5B	0.8x	6.2x
Winmark	$1.5B	17.5x	25.5x
Siam Global House	$1.5B	1.4x	11.3x
Wickes Group	$1.5B	0.7x	6.0x
Premier Investments	$1.4B	2.6x	8.2x
Truworths	$1.4B	1.1x	4.4x
Guararapes Confeccoes	$1.4B	0.7x	4.7x
Caleres	$1.4B	0.5x	11.8x
Matas	$1.3B	1.0x	6.6x
MAP Active	$1.3B	1.1x	6.4x
Autosports Group	$1.2B	0.6x	10.3x
SMCP	$1.2B	0.9x	4.6x
Retailors	$1.2B	n/a	n/a
Lindex Group	$1.2B	1.1x	5.8x
OneWater Marine	$1.1B	0.6x	15.1x
America's Car-Mart	$1.1B	0.8x	15.4x
C&A	$1.0B	0.7x	3.4x
Olaplex Holdings	$954M	2.3x	10.3x
Grupo SBF	$947M	0.7x	5.5x
Musti Gr	$923M	n/a	n/a
Fenix Outdoor	$887M	n/a	n/a
Maisons du Monde	$853M	0.7x	5.7x
Bapcor	$849M	0.7x	5.7x
Fourlis Holdings	$846M	1.2x	18.8x
Build-A-Bear	$837M	1.6x	10.3x
Genesco	$824M	0.3x	11.2x
Mobilezone Holding	$816M	0.7x	9.8x
Kid	$774M	2.0x	7.7x
Shoe Carnival	$747M	0.7x	7.3x
Briscoe Group	$737M	1.6x	9.6x
ME Group International	$736M	1.7x	4.5x
Lands' End	$723M	0.5x	7.2x
Halfords Group	$720M	0.3x	3.0x
Mavi Jeans	$713M	0.7x	4.2x
Accent Group	$712M	0.7x	3.8x
Forus	$698M	1.6x	8.9x
Barnes & Noble Education	$680M	n/a	n/a
Children's Place	$659M	0.5x	41.6x
AlSaif Stores for Dev	$636M	n/a	n/a
Wilcon Depot	$623M	1.0x	5.9x
Teract	$622M	n/a	n/a
Card Factory	$589M	0.8x	3.5x
Zumiez	$574M	0.6x	14.1x
Unimot	$567M	n/a	n/a
Byggmax Group	$541M	0.8x	5.2x
Torrid	$511M	0.5x	7.8x
BasicNet	$503M	n/a	n/a
Beacon Lighting Group	$500M	2.2x	8.4x
Vertu Motors	$498M	0.1x	4.5x
Havertys	$470M	0.6x	n/a
Universal Store	$466M	2.0x	7.1x
Track & Field Co.	$466M	2.4x	10.9x
ITAB Shop Concept	$462M	0.3x	3.5x
Tricot	$442M	n/a	n/a
United Arrows	$435M	0.4x	6.3x
Adairs	$414M	1.0x	5.7x
AutoWallis	$403M	0.3x	6.6x
G-7 HOLDINGS	$385M	0.3x	n/a
J.Jill	$381M	0.6x	4.5x
Aspirasi Hidup Indonesia	$371M	0.7x	6.5x
Victorian Plumbing Group	$361M	0.9x	8.4x
Fais Holding	$338M	n/a	n/a
Envela	$329M	1.5x	21.5x
Baby Bunting	$326M	0.9x	8.3x
Bourrelier Gr	$312M	n/a	n/a
a.k.a. Brands	$304M	0.5x	13.1x
Intermestic	$293M	1.0x	7.8x
Apranga	$284M	n/a	n/a
Yatsen Group	$283M	0.5x	-2060.7x
Damartex	$278M	0.5x	6.3x
The Tile Shop	$277M	0.8x	n/a
Duluth Holdings	$269M	0.5x	12.1x
Marisa Lojas	$244M	n/a	n/a
Topps Tiles	$237M	0.6x	4.7x
Destination XL Group	$236M	0.5x	41.9x
Grupo Toky	$227M	0.8x	8.2x
Dadelo	$221M	n/a	n/a
Homestolife	$221M	n/a	n/a
Motorpoint Group	$211M	0.1x	5.8x
Michael Hill Intl	$203M	0.5x	3.5x
Bokusgruppen	$188M	0.8x	5.5x
Tilly's	$182M	0.3x	-10.0x
Lojas Quero-Quero	$181M	0.3x	5.7x
Honeys Holdings	$178M	0.5x	n/a
Ramsdens Holdings	$163M	1.0x	5.7x
Ludwig Beck am Rathauseck	$161M	n/a	n/a
Cato	$144M	n/a	n/a
Veste	$143M	0.7x	3.6x
Elektroimportoren	$126M	0.7x	7.6x
TheWorks.Co.uk	$122M	0.3x	3.5x
Virsi	$115M	n/a	n/a
Reitmans	$111M	n/a	n/a
Pasquarelli Auto	$101M	0.1x	6.8x
Tokyo Lifestyle Co	$86.4M	n/a	n/a
Shoe Zone	$86.3M	0.4x	5.6x
Mr Bricolage	$85.5M	0.3x	2.7x
Refuels	$81.5M	0.8x	1.7x
GrowGeneration	$81.2M	0.5x	-16.6x
Hydrogen Refueling Solns	$65.1M	2.9x	-9.8x
Elon	$57.9M	0.1x	6.5x
Riba Mundo Tecnologia	$55.4M	0.2x	-6.4x
Mister Spex	$43.4M	0.2x	10.9x
SFD	$42.3M	n/a	n/a
Lulus	$40.7M	0.1x	-4.2x
Intersport Polska	$37.1M	n/a	n/a
Autozi	$22.7M	n/a	n/a
Devernois	$12.4M	n/a	n/a
mResell Holding	$11.7M	n/a	n/a
TrenDevice	$8.2M	n/a	n/a
PixelFox	$4.7M	n/a	n/a
NR21	$3.5M	n/a	n/a
Robinson Europe	$2.7M	n/a	n/a
Hynion	$1.8M	n/a	n/a