The Discounted Cash Flow (DCF) valuation of Home Depot Inc (HD) is 381.18 USD. With the latest stock price at 408.36 USD, the upside of Home Depot Inc based on DCF is -6.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.4% | 8.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 267.81 - 640.53 | 381.18 |
| Upside | -34.4% - 56.9% | -6.7% |