Home Depot is positioned to capitalize on secular trends in Consumer Discretionary. Our analysis suggests the market is underappreciating the margin expansion story.
[Source: Generated via Semantic Analysis of HD 10-K filings]
| Fiscal Year | 2023A | 2024A | 2025E |
|---|---|---|---|
| Revenue | 1009.17 | 1120.65 | 1244.44 |
| EBITDA | 68.08 | 58.13 | 74.74 |
| Net Income | 11.84 | 1.41 | 8.4 |
| EPS | 11.84 | 1.41 | 8.4 |
Our valuation is derived from a 10-year DCF model using a WACC of 8.3% and a terminal growth rate of 2.5%. We also consider EV/EBITDA multiples relative to the Consumer Discretionary peer group.