The Discounted Cash Flow (DCF) valuation of Home Depot Inc (HD) is 430.36 USD. With the latest stock price at 421.38 USD, the upside of Home Depot Inc based on DCF is 2.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.4% | 8.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 296.93 - 757.59 | 430.36 |
| Upside | -29.5% - 79.8% | 2.1% |