As of 2024-12-12, the Intrinsic Value of Home Depot Inc (HD) is 430.36 USD. This Home Depot valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 421.38 USD, the upside of Home Depot Inc is 2.10%.

The range of the Intrinsic Value is 296.93 - 757.59 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	296.93 - 757.59	430.36	2.1%
DCF (Growth 10y)	352.60 - 826.49	490.96	16.5%
DCF (EBITDA 5y)	273.03 - 506.06	383.40	-9.0%
DCF (EBITDA 10y)	332.68 - 588.95	449.50	6.7%
Fair Value	105.54 - 105.54	105.54	-74.95%
P/E	300.87 - 425.38	356.06	-15.5%
EV/EBITDA	179.51 - 364.53	259.16	-38.5%
EPV	153.92 - 213.27	183.60	-56.4%
DDM - Stable	137.04 - 407.47	272.25	-35.4%
DDM - Multi	259.03 - 567.07	352.22	-16.4%