As of 2025-06-27, the Intrinsic Value of Home Depot Inc (HD) is 420.32 USD. This Home Depot valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 363.50 USD, the upside of Home Depot Inc is 15.60%.
The range of the Intrinsic Value is 309.30 - 648.82 USD
Based on its market price of 363.50 USD and our intrinsic valuation, Home Depot Inc (HD) is undervalued by 15.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 309.30 - 648.82 | 420.32 | 15.6% |
| DCF (Growth 10y) | 399.35 - 783.10 | 525.78 | 44.6% |
| DCF (EBITDA 5y) | 354.29 - 495.77 | 435.48 | 19.8% |
| DCF (EBITDA 10y) | 438.72 - 621.60 | 536.80 | 47.7% |
| Fair Value | 95.92 - 95.92 | 95.92 | -73.61% |
| P/E | 283.37 - 329.91 | 301.70 | -17.0% |
| EV/EBITDA | 209.17 - 325.33 | 279.44 | -23.1% |
| EPV | 177.21 - 240.91 | 209.06 | -42.5% |
| DDM - Stable | 125.20 - 322.44 | 223.82 | -38.4% |
| DDM - Multi | 261.54 - 497.48 | 340.31 | -6.4% |
| Market Cap (mil) | 361,293.56 |
| Beta | 0.66 |
| Outstanding shares (mil) | 993.93 |
| Enterprise Value (mil) | 412,190.56 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.17% |
| Cost of Debt | 4.48% |
| WACC | 7.54% |