HDI Relative Valuation - Home Depot Inc

Watchlist Manager

Watchlist

Price: 308.55 EUR 2.83%

Market Cap: €306.1B

Relative Value

The Relative Value of one HDI stock under the Base Case scenario is hidden EUR. Compared to the current market price of 308.55 EUR, Home Depot Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

HDI Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US		Home Depot Inc XETRA:HDI	352.3B EUR	2.1	24.6	15.9	19.1
US		Lowe's Companies Inc NYSE:LOW	139.9B USD	1.6	20.9	14.2	17.2
ZA	I	Italtile Ltd JSE:ITE	11.3B ZAR	1.3	8.2	4.2	5.3
UK		Kingfisher PLC LSE:KGF	5.5B GBP	0.4	29.7	5.2	10.3
US		Floor & Decor Holdings Inc NYSE:FND	6.4B USD	1.4	30.8	12.4	23.6
MY	M	Mr DIY Group M Bhd KLSE:MRDIY	15.7B MYR	3.2	24.9	13	18.2
ZA	C	Cashbuild Ltd JSE:CSB	3.4B ZAR	0.3	15.9	3.4	7.7
MY		Mr DIY Group (M) Bhd OTC:MDIYF	3.4B USD	2.7	21	11.1	15.5
TH	H	Home Product Center PCL SET:HMPRO	82.4B THB	1.2	13.7	8.1	11.6
SE		Clas Ohlson AB STO:CLAS B	23.4B SEK	1.9	22.9	17.6	17.6
DE	H	Hornbach Baumarkt AG XETRA:HBM	1.6B EUR	0.3	10.4	5.5	11.2

				Revenue Growth	P/S to Growth
US		Home Depot Inc XETRA:HDI	Average P/S: 1.5 2.1	4%	0.5
US		Lowe's Companies Inc NYSE:LOW	1.6	4%	0.4
ZA	I	Italtile Ltd JSE:ITE	1.3	4%	0.3
UK		Kingfisher PLC LSE:KGF	0.4	3%	0.1
US		Floor & Decor Holdings Inc NYSE:FND	1.4	9%	0.2
MY	M	Mr DIY Group M Bhd KLSE:MRDIY	3.2	9%	0.4
ZA	C	Cashbuild Ltd JSE:CSB	0.3	8%	0
MY		Mr DIY Group (M) Bhd OTC:MDIYF	2.7	9%	0.3
TH	H	Home Product Center PCL SET:HMPRO	1.2	5%	0.2
SE		Clas Ohlson AB STO:CLAS B	1.9	7%	0.3
DE	H	Hornbach Baumarkt AG XETRA:HBM	0.3	N/A	N/A

				Earnings Growth	PEG
US		Home Depot Inc XETRA:HDI	Average P/E: 20.3 24.6	6%	4.1
US		Lowe's Companies Inc NYSE:LOW	20.9	5%	4.2
ZA	I	Italtile Ltd JSE:ITE	8.2	9%	0.9
UK		Kingfisher PLC LSE:KGF	29.7	40%	0.7
US		Floor & Decor Holdings Inc NYSE:FND	30.8	17%	1.8
MY	M	Mr DIY Group M Bhd KLSE:MRDIY	24.9	10%	2.5
ZA	C	Cashbuild Ltd JSE:CSB	15.9	19%	0.8
MY		Mr DIY Group (M) Bhd OTC:MDIYF	21	10%	2.1
TH	H	Home Product Center PCL SET:HMPRO	13.7	5%	2.7
SE		Clas Ohlson AB STO:CLAS B	22.9	11%	2.1
DE	H	Hornbach Baumarkt AG XETRA:HBM	10.4	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
US		Home Depot Inc XETRA:HDI	Average EV/EBITDA: 10.1 15.9	4%	4
US		Lowe's Companies Inc NYSE:LOW	14.2	4%	3.5
ZA	I	Italtile Ltd JSE:ITE	4.2	5%	0.8
UK		Kingfisher PLC LSE:KGF	5.2	4%	1.3
US		Floor & Decor Holdings Inc NYSE:FND	12.4	13%	1
MY	M	Mr DIY Group M Bhd KLSE:MRDIY	13	7%	1.9
ZA	C	Cashbuild Ltd JSE:CSB	3.4	8%	0.4
MY		Mr DIY Group (M) Bhd OTC:MDIYF	11.1	7%	1.6
TH	H	Home Product Center PCL SET:HMPRO	8.1	5%	1.6
SE		Clas Ohlson AB STO:CLAS B	17.6	9%	2
DE	H	Hornbach Baumarkt AG XETRA:HBM	5.5	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
US		Home Depot Inc XETRA:HDI	Average EV/EBIT: 14.3 19.1	5%	3.8
US		Lowe's Companies Inc NYSE:LOW	17.2	5%	3.4
ZA	I	Italtile Ltd JSE:ITE	5.3	5%	1.1
UK		Kingfisher PLC LSE:KGF	10.3	6%	1.7
US		Floor & Decor Holdings Inc NYSE:FND	23.6	17%	1.4
MY	M	Mr DIY Group M Bhd KLSE:MRDIY	18.2	N/A	N/A
ZA	C	Cashbuild Ltd JSE:CSB	7.7	14%	0.6
MY		Mr DIY Group (M) Bhd OTC:MDIYF	15.5	N/A	N/A
TH	H	Home Product Center PCL SET:HMPRO	11.6	N/A	N/A
SE		Clas Ohlson AB STO:CLAS B	17.6	13%	1.4
DE	H	Hornbach Baumarkt AG XETRA:HBM	11.2	N/A	N/A

Home Depot Inc
XETRA:HDI

Relative Value

Valuation Multiples

Multiples Across Competitors

HDI Competitors Multiples
Home Depot Inc Competitors

See Also

Company

Help

Tools

Stocks

Home Depot Inc XETRA:HDI

Relative Value

Valuation Multiples

Multiples Across Competitors

HDI Competitors Multiples Home Depot Inc Competitors

See Also

Company

Help

Tools

Stocks

Home Depot Inc
XETRA:HDI

HDI Competitors Multiples
Home Depot Inc Competitors