Home Depot Intrinsic
Value
As of 2024-11-21, the Intrinsic Value of Home Depot Inc (HD) is
377.36 USD. This Home Depot valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 400.00 USD, the upside of Home Depot Inc is
-5.70%.
The range of the Intrinsic Value is 263.66 - 641.10 USD
377.36 USD
Intrinsic Value
Home Depot Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
263.66 - 641.10 |
377.36 |
-5.7% |
| DCF (Growth 10y) |
311.64 - 698.78 |
429.30 |
7.3% |
| DCF (EBITDA 5y) |
295.40 - 461.46 |
367.06 |
-8.2% |
| DCF (EBITDA 10y) |
350.16 - 541.15 |
430.87 |
7.7% |
| Fair Value |
108.44 - 108.44 |
108.44 |
-72.89% |
| P/E |
271.09 - 363.12 |
318.44 |
-20.4% |
| EV/EBITDA |
211.54 - 340.95 |
259.43 |
-35.1% |
| EPV |
150.75 - 215.29 |
183.02 |
-54.2% |
| DDM - Stable |
127.62 - 363.42 |
245.52 |
-38.6% |
| DDM - Multi |
230.47 - 484.68 |
309.73 |
-22.6% |
Home Depot Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
397,316.00 |
| Beta |
1.10 |
| Outstanding shares (mil) |
993.29 |
| Enterprise Value (mil) |
397,316.00 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.92% |
| Cost of Debt |
4.28% |
| WACC |
8.36% |