
Home Depot Inc
NYSE:HD

Intrinsic Value
The intrinsic value of one
HD
stock under the Base Case scenario is
259.3
USD.
Compared to the current market price of 362.71 USD,
Home Depot Inc
is
Overvalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Home Depot Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Home Depot Inc
Balance Sheet Decomposition
Home Depot Inc
Current Assets | 31.7B |
Cash & Short-Term Investments | 1.7B |
Receivables | 4.9B |
Other Current Assets | 25.1B |
Non-Current Assets | 64.4B |
PP&E | 35.3B |
Intangibles | 28.5B |
Other Non-Current Assets | 684m |
Free Cash Flow Analysis
Home Depot Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Home Depot Inc
Revenue
|
159.5B
USD
|
Cost of Revenue
|
-106.2B
USD
|
Gross Profit
|
53.3B
USD
|
Operating Expenses
|
-31.8B
USD
|
Operating Income
|
21.5B
USD
|
Other Expenses
|
-6.7B
USD
|
Net Income
|
14.8B
USD
|
HD Profitability Score
Profitability Due Diligence
Home Depot Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Home Depot Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
HD Solvency Score
Solvency Due Diligence
Home Depot Inc's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Score
Home Depot Inc's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HD Price Targets Summary
Home Depot Inc
According to Wall Street analysts, the average 1-year price target for
HD
is 431.17 USD
with a low forecast of 300.31 USD and a high forecast of 498.75 USD.
Dividends
Current shareholder yield for HD is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
HD
stock under the Base Case scenario is
259.3
USD.
Compared to the current market price of 362.71 USD,
Home Depot Inc
is
Overvalued by 29%.