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