The Home Depot, Inc.

By default your notes are visible only to you.

289.1

52-week range

426.7

317.14

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

4.5 %

Dividend Yield TTM

2.9 %

Market cap $

$ 316,226

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

22.5

Price / Book TTM

22.7

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

(4.9)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(11.4) %

12.2 %

183.5 %

Free cash flow per share growth

(22.8) %

(16.5) %

106.8 %

Earnings per share growth

(4.6) %

19.2 %

160.6 %

Founded: 1,978

Employees: 465,000

Business Summary:The Home Depot, Inc. operates as a home improvement retailer. It operates The Home Depot stores that sell various building materials, home improvement products, lawn and garden products, and décor products, as well as facilities maintenance, repair, and operations products The company also offers installation services for flooring, cabinets and cabinet makeovers, countertops, furnaces and central air systems, and windows. In addition, it provides tool and equipment rental services. The company primarily serves homeowners; and professional renovators/remodelers, general contractors, maintenance professionals, handymen, property managers, building service contractors, and specialty tradesmen, such as electricians, plumbers, and painters. It also sells its products through websites, including homedepot.com; blinds.com, an online site for custom window coverings; and thecompanystore.com, an online site for textiles and décor products. As of December 31, 2021, the company operated 2,317 stores in the United States. The Home Depot, Inc. was incorporated in 1978 and is based in Atlanta, Georgia.

Fair Value Reference Estimate