KineRuby

Research

HomeHD overviewFinancial chartsStock screener

Valuation & planning

DCF valuationCompound interestDividend snowballAll tools

Watchlist

Star a ticker to pin it here.

KineRubyLog in
HomeAnalysisScreenerTools
The Home Depot, Inc. logo

The Home Depot, Inc.

HDNYSE

$325.35

Last price · USD

Market cap
$324.4B
P/E
22.9x
EV / EBITDA
15.4x
P/S
2.0x
FCF yield
3.9%
Div. yield
2.82%

Multiples use last price and FY2025 annual figures. Market cap estimated from diluted shares.

OverviewBusinessFinancialsPeersChartsValuation

Revenue

$164.7B

+3.2%

4Y CAGR +2.2%

Gross profit

$54.87B

+2.9%

4Y CAGR +1.9%

Operating income

$20.89B

-3.0%

4Y CAGR -2.4%

Net income

$14.16B

-4.4%

4Y CAGR -3.7%

EPS (diluted)

$14.23

-4.6%

4Y CAGR -2.2%

Free cash flow

$12.65B

-22.5%

4Y CAGR -2.5%

Revenue & net income

Fiscal 2021–2025 · USD

All charts
$165B$132B$99B$66B$33B$0M$151.16B$157.40B$152.67B$159.51B$164.68B20212022202320242025
RevenueNet income

Valuation

At $325.35 · FY2025 fundamentals

Market cap
$324.4B
Enterprise value
$388.3B
P/E
22.9x
P/S
2.0x
P/B
25.3x
EV / EBITDA
15.4x
EV / Sales
2.4x
Earnings yield
4.4%
FCF yield
3.9%
Shareholder yield
2.8%
Estimate intrinsic value with a DCF

Profitability

Margins as a share of revenue

MetricLatest4Y agoTrend
Gross margin33.3%-0.3pp33.6%
Operating margin12.7%-2.6pp15.2%
EBITDA margin15.3%-1.9pp17.2%
Net margin8.6%-2.3pp10.9%
FCF margin7.7%-1.6pp9.3%

Returns & financial health

FY2025 with 4-year trend

MetricLatest4Y agoTrend
Return on equity110.5%—
Return on invested capital20.7%41.2%
Return on assets13.5%22.9%
Debt / equity5.10x—
Net debt / EBITDA2.54x1.69x
Current ratio1.06x1.01x

Cash & equivalents

$1.39B

Total debt

$65.35B

Capital allocation

How HD used its cash in FY2025

Operating cash flow
$16.32B
Capital expenditure
$3.68B
Dividends paid
$9.15B
Share repurchases
$0.00
Stock-based compensation
$522M
Diluted shares
997.0M
Share count change (4Y)
-5.8%

Analyst estimates

Consensus for upcoming fiscal years

Fiscal yearRevenueGrowthEPSGrowth
FY2025 actual$164.7B$14.23
FY2027E21 analysts$171.6B+4.2%$15.00+5.4%
FY2028E21 analysts$177.5B+3.4%$15.93+6.2%
FY2029E9 analysts$184.8B+4.2%$17.31+8.6%

About The Home Depot, Inc.

Consumer Cyclical · Home Improvement

The Home Depot, Inc. operates as a prominent retailer specializing in home renovation and improvement. Through its expansive network of "The Home Depot" stores, it furnishes consumers with an extensive array of goods, including building materials, home enhancement products, lawn and garden supplies, decorative items, and facilities maintenance, repair, and operational (MRO) supplies.

homedepot.com
Sector
Consumer Cyclical
Industry
Home Improvement
CEO
Edward Decker
Employees
472,400
Headquarters
Atlanta, GA, US
IPO date
1981-09-22

The Home Depot, Inc. (HD) — frequently asked questions

Answered from the company's SEC filings

The Home Depot, Inc. operates as a prominent retailer specializing in home renovation and improvement.

The Home Depot, Inc. reported revenue of $164.7B in fiscal 2025, up 3.2% from the prior year. Over the last 4 years, revenue has grown at 2.2% a year.

Yes. The Home Depot, Inc. earned net income of $14.16B in fiscal 2025, a net margin of 8.6%, and generated $12.65B of free cash flow.

At a share price of $325.35, HD trades at about 22.9x its fiscal 2025 earnings per share, with a market capitalization of roughly $324.4B. Its EV/EBITDA multiple is 15.4x.

Yes. The Home Depot, Inc. paid $9.15B in dividends to shareholders in fiscal 2025, a dividend yield of about 2.82% at today's price.

The Home Depot, Inc. had total debt of $65.35B and cash of $1.39B at the end of fiscal 2025, giving net debt of 2.5x EBITDA.

The Home Depot, Inc.'s return on invested capital was 20.7% in fiscal 2025, and its return on equity was 110.5%.

Explore the full income statement, balance sheet and cash flow statement. Not investment advice.