HD
Home Depot Inc
Price:  
385.75 
USD
Volume:  
2,369,993.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Home Depot Intrinsic Value

24.50 %
Upside

What is the intrinsic value of Home Depot?

As of 2025-10-29, the Intrinsic Value of Home Depot Inc (HD) is 480.23 USD. This Home Depot valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 385.75 USD, the upside of Home Depot Inc is 24.50%.

The range of the Intrinsic Value is 341.21 - 801.72 USD

Is Home Depot undervalued or overvalued?

Based on its market price of 385.75 USD and our intrinsic valuation, Home Depot Inc (HD) is undervalued by 24.50%.

385.75 USD
Stock Price
480.23 USD
Intrinsic Value
Intrinsic Value Details

Home Depot Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 341.21 - 801.72 480.23 24.5%
DCF (Growth 10y) 410.41 - 890.66 556.44 44.2%
DCF (EBITDA 5y) 358.40 - 510.63 463.99 20.3%
DCF (EBITDA 10y) 422.53 - 603.66 536.87 39.2%
Fair Value 95.72 - 95.72 95.72 -75.19%
P/E 305.18 - 382.27 348.91 -9.5%
EV/EBITDA 200.24 - 352.95 284.73 -26.2%
EPV 175.13 - 232.35 203.74 -47.2%
DDM - Stable 141.12 - 399.92 270.52 -29.9%
DDM - Multi 281.46 - 586.27 376.80 -2.3%

Home Depot Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 383,971.70
Beta 0.68
Outstanding shares (mil) 995.39
Enterprise Value (mil) 433,484.70
Market risk premium 4.60%
Cost of Equity 8.30%
Cost of Debt 4.57%
WACC 7.71%