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	$444B	2.7x	17.9x
Lowe's	$200B	2.3x	16.2x
TJX Companies	$182B	3.0x	22.6x
Fast Retailing	$116B	5.1x	22.6x
O'Reilly Automotive	$87.6B	4.9x	22.0x
Wesfarmers	$73.8B	2.3x	17.5x
AutoZone	$72.8B	3.7x	17.0x
Alimentation Couche-Tard	$66.0B	0.9x	10.5x
Ross Dress For Less	$62.8B	2.8x	20.0x
Tractor Supply	$35.1B	2.2x	17.5x
Ulta Beauty	$33.0B	2.7x	18.1x
Casey's	$26.9B	1.6x	20.1x
Williams Sonoma	$26.9B	3.4x	16.3x
Ritchie Bros.	$25.8B	5.6x	18.6x
Dick's Sporting Goods	$25.6B	1.5x	13.4x
Burlington Stores	$25.0B	2.2x	20.1x
CarMax	$24.3B	0.9x	24.2x
China Tourism Group Duty	$23.4B	3.0x	26.9x
Avolta	$22.8B	1.3x	13.3x
Lithia Motors	$22.4B	0.6x	13.0x
Chow Tai Fook Jewellery	$20.7B	1.8x	10.6x
Penske Automotive Group	$18.8B	0.6x	12.6x
Hotai Motor	$18.0B	2.0x	n/a
Best Buy	$17.9B	0.4x	6.8x
AutoNation	$17.6B	0.6x	10.7x
Trent	$16.1B	7.6x	44.5x
ADNOC	$15.1B	1.6x	12.8x
Grupo Elektra	$14.7B	n/a	n/a
D'Ieteren Gr	$14.6B	1.6x	19.7x
Canadian Tire	$12.4B	1.1x	8.1x
Five Below	$12.2B	2.7x	20.3x
Macy's	$10.8B	0.5x	6.0x
Vibra Energia	$10.6B	0.3x	8.6x
Asbury Automotive Group	$10.2B	0.6x	9.9x
Kingfisher	$10.2B	0.6x	5.7x
Group 1 Automotive	$9.8B	0.4x	9.5x
JD Sports Fashion	$9.7B	0.6x	3.8x
Murphy USA	$9.7B	0.5x	9.8x
Dillard's	$9.6B	1.5x	10.9x
Aritzia	$9.5B	4.0x	24.7x
Bath & Body Works	$9.5B	1.3x	7.0x
Floor & Décor	$9.3B	2.0x	17.4x
Lenskart Solutions	$8.7B	n/a	n/a
Lagardère	$8.6B	0.8x	5.2x
Sonae	$8.4B	0.6x	6.2x
RH	$7.9B	2.3x	13.0x
Pepkor	$7.3B	1.2x	7.4x
Urban Outfitters	$7.1B	1.2x	9.9x
Eagers Automotive	$7.0B	0.8x	14.0x
Harvey Norman Holdings	$6.9B	2.2x	9.6x
Frasers Group	$6.8B	1.0x	5.9x
Rush Enterprises	$6.8B	0.9x	10.9x
GameStop	$6.8B	1.8x	n/a
Boot Barn	$6.7B	3.1x	18.6x
Sanrio	$6.7B	5.9x	14.8x
Valvoline	$6.7B	3.7x	13.7x
JB Hi Fi	$6.4B	0.8x	9.3x
Sonic Automotive	$6.2B	0.4x	10.2x
MINISO Group Holding	$6.2B	2.1x	10.4x
Boyd Group Services	$6.0B	1.9x	16.0x
Groupe Dynamite	$5.8B	6.3x	17.8x
Lulu Retail	$5.7B	0.7x	7.3x
Academy Sports + Outdoors	$5.5B	0.9x	8.2x
Advance Auto Parts	$5.4B	0.6x	11.1x
Driven Brands	$5.4B	2.6x	10.6x
Signet Jewelers	$4.9B	0.7x	7.3x
Mobile World Investment Corp.	$4.7B	0.8x	13.6x
Jarir	$4.7B	1.5x	14.0x
MR.DIY	$4.5B	3.6x	14.4x
Fielmann Group	$4.5B	1.5x	6.6x
USS Co.	$4.5B	6.3x	11.1x
Camping World	$4.4B	0.7x	17.2x
Ceconomy	$4.4B	0.2x	3.5x
Yamada Holdings	$4.2B	0.4x	9.3x
Douglas	$4.1B	0.8x	4.5x
Fnac Darty	$3.9B	0.3x	5.8x
Jumbo Greece	$3.8B	2.6x	7.2x
Mister Car Wash	$3.7B	3.6x	11.0x
Home Product Center	$3.6B	1.6x	9.2x
Petco	$3.5B	0.6x	8.9x
Carasso Motors	$3.4B	n/a	n/a
Shimamura	$3.3B	0.7x	7.5x
Metro Brands	$3.1B	10.5x	34.7x
Currys	$3.1B	0.3x	4.5x
ARKO	$3.1B	0.4x	13.1x
Savers Value Village	$3.1B	1.9x	12.2x
Foschini Group	$3.1B	0.8x	4.1x
Mr Price Group	$3.1B	1.2x	5.3x
Super Retail Group	$3.1B	1.1x	5.8x
Lojas Renner	$3.1B	1.0x	5.8x
Dunelm Group	$3.0B	1.2x	7.3x
HORNBACH Holding	$3.0B	0.4x	5.0x
Sally Beauty Holdings	$3.0B	0.8x	6.8x
Magazine Luiza	$3.0B	0.4x	5.2x
National Vision	$2.9B	1.5x	15.6x
ABC-Mart	$2.9B	1.2x	6.4x
Workman	$2.9B	3.0x	14.5x
CarGurus	$2.7B	2.9x	8.9x
Buckle	$2.7B	2.1x	9.6x
Lovisa Holdings	$2.7B	4.5x	14.4x
Interparfums	$2.6B	2.5x	11.1x
WH Smith	$2.4B	1.1x	7.7x
Watches of Switzerland	$2.3B	1.0x	8.9x
Clas Ohlson	$2.3B	1.7x	9.9x
Bilia	$2.3B	0.5x	7.9x
Eco-Shop Marketing	$2.3B	3.1x	19.9x
NEXTAGE	$2.2B	0.5x	14.0x
BIC Camera	$2.1B	0.3x	8.0x
Pet Valu	$2.0B	2.4x	10.7x
Com7	$2.0B	0.7x	10.2x
New Wave Group	$1.9B	1.7x	11.0x
Arhaus	$1.9B	1.4x	13.2x
Fiskars	$1.8B	1.3x	10.8x
Pets at Home	$1.8B	0.9x	6.0x
AutoCanada	$1.7B	0.5x	11.3x
MarineMax	$1.7B	0.7x	15.2x
Doğuş Otomotiv	$1.7B	0.3x	4.8x
Autohellas	$1.7B	1.4x	5.2x
Winmark	$1.6B	19.2x	27.9x
Siam Global House	$1.6B	1.6x	12.4x
Designer Brands	$1.6B	0.5x	12.6x
Nick Scali	$1.5B	4.3x	12.9x
Truworths	$1.5B	1.1x	4.5x
Daya Intiguna Yasa	$1.5B	3.2x	10.4x
Leon's Furniture	$1.5B	0.8x	6.2x
Premier Investments	$1.5B	2.6x	8.1x
Wickes Group	$1.5B	0.7x	5.9x
PAL Group Holdings	$1.4B	0.9x	7.0x
Caleres	$1.4B	0.5x	12.1x
Guararapes Confeccoes	$1.3B	0.7x	4.4x
MAP Active	$1.3B	1.1x	6.4x
SMCP	$1.2B	0.8x	4.5x
Autosports Group	$1.2B	0.6x	9.8x
OneWater Marine	$1.2B	0.6x	16.9x
Retailors	$1.2B	n/a	n/a
Lindex Group	$1.2B	1.0x	5.7x
Matas	$1.1B	0.8x	5.6x
C&A	$1.1B	0.7x	3.3x
Olaplex Holdings	$1.1B	2.5x	11.5x
America's Car-Mart	$1.0B	0.8x	15.5x
Grupo SBF	$1.0B	0.7x	5.8x
Musti Gr	$958M	n/a	n/a
Mobilezone Holding	$923M	0.8x	10.9x
Fenix Outdoor	$922M	n/a	n/a
Genesco	$901M	0.4x	12.3x
Fourlis Holdings	$855M	n/a	n/a
Maisons du Monde	$842M	0.7x	5.6x
Lands' End	$838M	0.6x	8.3x
Bapcor	$827M	0.6x	5.4x
Shoe Carnival	$818M	0.7x	8.0x
Build-A-Bear	$808M	1.5x	9.9x
Mavi Jeans	$806M	0.7x	5.0x
Teract	$804M	n/a	n/a
Halfords Group	$773M	0.3x	3.2x
Kid	$773M	1.9x	7.4x
Forus	$763M	1.6x	9.3x
Briscoe Group	$746M	1.6x	9.5x
Accent Group	$721M	0.7x	3.7x
ME Group International	$679M	1.6x	4.1x
Children's Place	$662M	0.5x	46.5x
AlSaif Stores for Dev	$625M	n/a	n/a
Byggmax Group	$618M	0.9x	5.7x
Barnes & Noble Education	$608M	n/a	n/a
Wilcon Depot	$605M	1.0x	5.7x
Card Factory	$599M	0.8x	3.5x
Unimot	$578M	n/a	n/a
Torrid	$531M	0.5x	8.2x
Zumiez	$526M	0.6x	12.9x
Havertys	$524M	0.7x	n/a
Vertu Motors	$520M	0.1x	4.6x
Universal Store	$505M	2.1x	7.4x
BasicNet	$490M	n/a	n/a
Track & Field Co.	$489M	2.5x	11.1x
ITAB Shop Concept	$473M	0.3x	3.4x
Tricot	$462M	n/a	n/a
United Arrows	$456M	0.4x	6.6x
Beacon Lighting Group	$455M	2.0x	7.4x
AutoWallis	$449M	n/a	n/a
Victorian Plumbing Group	$431M	1.0x	9.8x
Adairs	$427M	1.0x	5.7x
J.Jill	$420M	0.7x	5.0x
G-7 HOLDINGS	$409M	0.3x	n/a
Aspirasi Hidup Indonesia	$359M	0.7x	6.4x
Fais Holding	$354M	n/a	n/a
Envela	$345M	1.6x	22.5x
Baby Bunting	$312M	0.8x	7.6x
Bourrelier Gr	$306M	n/a	n/a
a.k.a. Brands	$301M	0.5x	13.0x
Apranga	$301M	n/a	n/a
Dadelo	$287M	n/a	n/a
Duluth Holdings	$278M	0.5x	12.4x
Intermestic	$277M	n/a	n/a
Damartex	$273M	0.4x	6.2x
Yatsen Group	$247M	0.4x	165.2x
Marisa Lojas	$245M	n/a	n/a
Topps Tiles	$241M	0.6x	4.7x
Grupo Toky	$233M	0.8x	8.1x
Homestolife	$227M	n/a	n/a
Michael Hill Intl	$221M	0.5x	3.7x
Destination XL Group	$220M	0.5x	41.4x
Motorpoint Group	$216M	0.1x	5.8x
Lojas Quero-Quero	$197M	0.4x	6.1x
Ludwig Beck am Rathauseck	$188M	n/a	n/a
Bokusgruppen	$188M	0.8x	5.2x
Honeys Holdings	$179M	0.5x	n/a
Ramsdens Holdings	$178M	1.1x	6.2x
Tilly's	$171M	0.3x	-9.6x
Elektroimportoren	$141M	0.8x	8.2x
Cato	$141M	n/a	n/a
TheWorks.Co.uk	$139M	0.4x	3.9x
Veste	$136M	n/a	n/a
Virsi	$116M	0.2x	7.6x
Reitmans	$113M	n/a	n/a
Pasquarelli Auto	$102M	0.1x	6.8x
Tokyo Lifestyle Co	$89.1M	n/a	n/a
Mr Bricolage	$87.8M	0.3x	2.8x
Refuels	$87.7M	0.8x	1.7x
Lulus	$76.0M	n/a	n/a
Shoe Zone	$72.2M	0.4x	4.5x
Hydrogen Refueling Solns	$66.6M	2.9x	-10.1x
Elon	$65.9M	0.1x	7.2x
GrowGeneration	$57.2M	0.3x	-12.2x
Riba Mundo Tecnologia	$55.3M	0.2x	-6.2x
Mister Spex	$47.7M	0.2x	11.3x
SFD	$40.1M	n/a	n/a
Intersport Polska	$36.5M	n/a	n/a
Autozi	$17.9M	n/a	n/a
mResell Holding	$15.9M	0.9x	n/a
Devernois	$12.8M	n/a	n/a
PixelFox	$9.2M	n/a	n/a
TrenDevice	$8.3M	n/a	n/a
NR21	$4.1M	n/a	n/a
Robinson Europe	$2.7M	n/a	n/a
Hynion	$2.1M	n/a	n/a