Home Depot Inc
NYSE:HD

Watchlist Manager
Home Depot Inc Logo
Home Depot Inc
NYSE:HD
Watchlist
Price: 351.17 USD -1.88% Market Closed
Market Cap: 349.6B USD

Intrinsic Value

The intrinsic value of one HD stock under the Base Case scenario is 275.09 USD. Compared to the current market price of 351.17 USD, Home Depot Inc is Overvalued by 22%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

HD Intrinsic Value
275.09 USD
Overvaluation 22%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Home Depot Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about HD?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is HD valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Home Depot Inc.

Explain Valuation
Compare HD to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

A protracted slowdown in the U.S. housing and remodeling market could sharply curtail big-ticket spending on home improvements, undermining Home Depot’s historically robust same-store sales growth and straining top-line momentum.

Heightened competition, particularly Lowe’s intensifying focus on professional contractors and Amazon’s expansion into core home improvement categories, may squeeze margins and erode Home Depot’s competitive edge in key product lines.

Ongoing supply chain pressures and rising transportation and material costs could weigh on profitability if Home Depot is unable to effectively pass on higher expenses to customers, especially in a more price-sensitive consumer environment.

Bull Theses

Home Depot’s unmatched store network and strong brand recognition make it the top choice for both professional contractors and do-it-yourself shoppers, positioning the company to capture a disproportionate share of the home improvement market.

Its strategic emphasis on professional customers, supported by pro-focused products, services, and loyalty programs, enables Home Depot to secure steady revenue from consistent, high-spending clientele even during softer consumer cycles.

Continued investment in omnichannel capabilities—such as robust online ordering, site-to-store pickup, and expanded delivery options—cements Home Depot’s ability to serve evolving shopper preferences while driving incremental sales and market share gains.

Show More Less
How do you feel about HD?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Home Depot Inc

Current Assets 36.1B
Cash & Short-Term Investments 1.7B
Receivables 6.8B
Other Current Assets 27.7B
Non-Current Assets 70.2B
PP&E 36.7B
Intangibles 32.7B
Other Non-Current Assets 752m
Current Liabilities 34.4B
Accounts Payable 13.2B
Accrued Liabilities 3.7B
Short-Term Debt 3.2B
Other Current Liabilities 14.3B
Non-Current Liabilities 59.8B
Long-Term Debt 46.3B
Other Non-Current Liabilities 13.4B
Efficiency

Free Cash Flow Analysis
Home Depot Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Home Depot Inc

Revenue
166.2B USD
Cost of Revenue
-110.8B USD
Gross Profit
55.4B USD
Operating Expenses
-33.9B USD
Operating Income
21.5B USD
Other Expenses
-7B USD
Net Income
14.6B USD
Fundamental Scores

HD Profitability Score
Profitability Due Diligence

Home Depot Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Exceptional ROE
Positive 3Y Average ROIC
Positive ROIC
Healthy Gross Margin
50/100
Profitability
Score

Home Depot Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

HD Solvency Score
Solvency Due Diligence

Home Depot Inc's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Short-Term Solvency
Average Interest Coverage
45/100
Solvency
Score

Home Depot Inc's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

HD Price Targets Summary
Home Depot Inc

Wall Street analysts forecast HD stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for HD is 436.99 USD with a low forecast of 323.2 USD and a high forecast of 521.85 USD.

Lowest
Price Target
323.2 USD
8% Downside
Average
Price Target
436.99 USD
24% Upside
Highest
Price Target
521.85 USD
49% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

HD Insider Trading
Buy and sell transactions by insiders

HD News

Other Videos
What is the Intrinsic Value of one HD stock?

The intrinsic value of one HD stock under the Base Case scenario is 275.09 USD.

Is HD stock undervalued or overvalued?

Compared to the current market price of 351.17 USD, Home Depot Inc is Overvalued by 22%.

Back to Top