Stock Analysis on Net

Home Depot Inc. (NYSE:HD)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Home Depot Inc., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Feb 2, 2025 Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Feb 2, 2020
Net earnings 14,806 15,143 17,105 16,433 12,866 11,242
Add: Income tax expense 4,600 4,781 5,372 5,304 4,112 3,473
Earnings before tax (EBT) 19,406 19,924 22,477 21,737 16,978 14,715
Add: Interest expense 2,321 1,943 1,617 1,347 1,347 1,201
Earnings before interest and tax (EBIT) 21,727 21,867 24,094 23,084 18,325 15,916
Add: Depreciation and amortization, excluding amortization of intangible assets 3,336 3,061 2,796 2,862 2,519 2,296
Add: Intangible asset amortization 425 186 179
Earnings before interest, tax, depreciation and amortization (EBITDA) 25,488 25,114 27,069 25,946 20,844 18,212

Based on: 10-K (reporting date: 2025-02-02), 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-02-02).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. Home Depot Inc. EBITDA decreased from 2023 to 2024 but then slightly increased from 2024 to 2025.

Enterprise Value to EBITDA Ratio, Current

Home Depot Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 416,027
Earnings before interest, tax, depreciation and amortization (EBITDA) 25,488
Valuation Ratio
EV/EBITDA 16.32
Benchmarks
EV/EBITDA, Competitors1
Amazon.com Inc. 16.03
Lowe’s Cos. Inc. 13.01
TJX Cos. Inc. 19.14
EV/EBITDA, Sector
Consumer Discretionary Distribution & Retail 15.86
EV/EBITDA, Industry
Consumer Discretionary 17.15

Based on: 10-K (reporting date: 2025-02-02).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Home Depot Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Feb 2, 2025 Jan 28, 2024 Jan 29, 2023 Jan 30, 2022 Jan 31, 2021 Feb 2, 2020
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 400,778 415,936 332,713 365,367 344,655 224,695
Earnings before interest, tax, depreciation and amortization (EBITDA)2 25,488 25,114 27,069 25,946 20,844 18,212
Valuation Ratio
EV/EBITDA3 15.72 16.56 12.29 14.08 16.53 12.34
Benchmarks
EV/EBITDA, Competitors4
Amazon.com Inc. 19.36 19.88 28.04 21.27 32.24
Lowe’s Cos. Inc. 13.00 13.26 11.98 12.43 14.41 8.98
TJX Cos. Inc. 15.33 15.36 13.00 65.35 10.33
EV/EBITDA, Sector
Consumer Discretionary Distribution & Retail 18.29 17.44 20.13 20.16 24.23
EV/EBITDA, Industry
Consumer Discretionary 20.66 18.14 19.78 21.32 29.33

Based on: 10-K (reporting date: 2025-02-02), 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-02-02).

1 See details »

2 See details »

3 2025 Calculation
EV/EBITDA = EV ÷ EBITDA
= 400,778 ÷ 25,488 = 15.72

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. Home Depot Inc. EV/EBITDA ratio increased from 2023 to 2024 but then slightly decreased from 2024 to 2025.