HD

NYSE

HOME DEPOT, INC.

Consumer Discretionary, Home Improvement Retail

$355.62

close 7 Aug 2026

-8.23%

52-week change

$354.55B

market cap

$289.10

$426.75

52-week range

Expected price

$292.80 – $357.87

Current price

$355.62

Signal

Appears fairly valued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)25.26x

P/S (TTM)2.13x

P/B25.56x

EV/EBITDA (TTM)16.58x

FCF yield (TTM)4.04%

PEG (TTM, GAAP)—

Context

P/E, own 5-year average22.74x

P/E, sector median22.78x*

Price at 5-year median P/E$327.42*

Indicated dividend yield2.62%

Forward — analyst consensus

Forward P/E (FY2027)23.76x*

Forward P/E (FY2028)22.07x

Forward PEG3.09*

Consensus EPS FY2027 (34 analysts)$14.96

EPS growth (FY2027→FY2028)7.69%

Revenue growth (FY2027)3.80%

Street view

Price target (mean)$370.50*

Target upside4.18%

Ratings (buy / hold / sell)21 / 15 / 0

FY2027 EPS revisions, 30d (up / down)0 / 5

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 3 May 2026, filed 27 May 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR -5.04%10Y CAGR +4.86%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$355.62

Cash & equivalents$1.60B

Total debt$50.01B

Shares outstanding997.00M

Result

DCF price per share$101.03

Current price$355.62

Margin of safety-71.59%

PV of years 1–10$75.46B

PV of terminal value$73.68B

Equity value$100.73B

Market-implied growth+7.78%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$13.59B	$12.91B	$12.26B	$11.64B	$11.05B	$10.50B	$9.97B	$9.46B	$8.99B	$8.53B	$159.06B
PV	$12.59B	$11.07B	$9.73B	$8.56B	$7.52B	$6.61B	$5.82B	$5.11B	$4.50B	$3.95B	$73.68B

period to 3 May 2026, filed 27 May 2026, close 7 Aug 2026