US · HD
The Home Depot, Inc.
- Sector
- Consumer Cyclical · Home Improvement
- Headquarters
- Atlanta, GA 30339
- Website
- homedepot.com
Price · as of 2026-02-01
$323.88
Market cap 379.01B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $274.03 | -15.39% |
| Intrinsic Value(DCF) | $155.58 | -51.96% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $159.54 | -50.74% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2012 | $36.92 | $38.73 | $0.00 | $7.50 | $28.77 |
| 2013 | $54.84 | $50.20 | $2.26 | $8.76 | $42.54 |
| 2014 | $57.57 | $58.70 | $4.23 | $3.17 | $50.24 |
| 2015 | $89.48 | $80.12 | $11.97 | $1.30 | $63.96 |
| 2016 | $105.88 | $92.42 | $25.16 | $0.00 | $78.22 |
| 2017 | $119.14 | $103.68 | $59.65 | $0.00 | $94.75 |
| 2018 | $143.09 | $124.41 | $80.73 | $0.00 | $105.81 |
| 2019 | $172.92 | $155.80 | $64.39 | $0.00 | $146.88 |
| 2020 | $175.47 | $165.14 | $5.96 | $0.00 | $101.33 |
| 2021 | $284.40 | $253.82 | $179.58 | $0.00 | $324.28 |
| 2022 | $282.89 | $272.27 | $336.58 | $0.00 | $341.51 |
| 2023 | $269.35 | $286.86 | $281.28 | $0.00 | $203.32 |
| 2024 | $328.48 | $320.17 | $11.26 | $0.00 | $79.75 |
| 2025 | $347.44 | $333.11 | $7.10 | $0.00 | $184.54 |
| 2026 | $370.81 | $274.03 | $12.10 | $0.00 | $159.54 |
AI valuation
Our deep-learning model estimates The Home Depot, Inc.'s (HD) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $274.03
- Current price
- $323.88
- AI upside
- -15.39%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$155.58
-51.96% upside
Graham-Dodd
—
— upside
Graham Formula
$159.54
-50.74% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| HD | The Home Depot, Inc. | $323.88 | 379.01B | -15% | -52% | — | -51% | 26.01 | 28.74 | 2.24 | 15.89 | — | -18.54 | 33.32% | 12.68% | 8.60% | 145.54% | 32.54% | 14.07% | 1.48 | 8.66 | 1.06 | 0.22 | 0.73 | -456.00% | 324.00% | -2254.00% | 3.43% | 0.50 | 25.89% | 2.49% | 64.70% | 14.17% | 18.47 | 30.51 | 2.34 | 4.64 |
| ARHS | Arhaus, Inc. | $8.25 | 1.16B | +273% | -47% | -36% | -5% | 75.43 | 2.72 | 0.83 | 8.07 | — | 2.79 | 38.89% | 6.44% | 4.88% | 3.96% | 9.34% | 1.16% | 1.39 | — | 1.37 | 0.56 | 1.80 | -204.00% | 851.00% | 4841.00% | 5.18% | 0.30 | 8.48% | 0.03% | 2.40% | 0.22% | 16.49 | 24.85 | 1.06 | 2.25 |
| BABA | Alibaba Group Holding Lim… | $144.11 | 334.18B | -30% | -49% | -60% | -26% | 15.07 | 1.94 | 1.97 | 9.58 | 21.25 | 2.68 | 39.95% | 14.14% | 13.06% | 13.06% | 15.87% | 7.31% | 0.25 | 14.68 | 1.54 | 1.24 | 0.37 | 7092.00% | 586.00% | -4818.00% | 3.97% | 0.38 | 11.28% | 1.49% | 22.50% | 5.93% | 12.42 | 22.40 | 1.76 | 3.11 |
| BKNG | Booking Holdings Inc. | $4,239.35 | 136.65B | -14% | +107% | -100% | -18% | 25.10 | -24.32 | 5.04 | 13.37 | — | -14.80 | 97.15% | 35.25% | 20.08% | -112.61% | -209.23% | 18.97% | -3.46 | 5.87 | 1.33 | 1.29 | 0.20 | -412.00% | 1339.00% | 1511.00% | 6.70% | 0.56 | -253.37% | 0.92% | 23.10% | 5.67% | 14.46 | 15.09 | 5.10 | 6.50 |
| FND | Floor & Decor Holdings, I… | $69.09 | 7.44B | +11% | -61% | -57% | -63% | 34.47 | 2.99 | 1.54 | 20.69 | 3274.67 | 3.59 | 41.15% | 5.95% | 4.45% | 9.11% | 4.61% | 3.97% | 1.51 | 28.83 | 1.33 | 0.30 | 6.62 | 105.00% | 512.00% | -5901.00% | 0.89% | 0.33 | 1.35% | 0.00% | 0.00% | 0.00% | 37.94 | 165.03 | 2.26 | 2.99 |
| HVT | Haverty Furniture Compani… | $23.81 | 387.31M | -29% | -47% | -75% | -32% | 18.49 | 1.18 | 0.48 | 8.87 | — | 1.18 | 60.67% | 2.79% | 2.60% | 6.41% | 3.90% | 3.04% | 0.70 | — | 1.87 | 0.99 | 1.67 | 0.00% | 499.00% | 2295.00% | 9.04% | 0.39 | 8.26% | 5.71% | 105.60% | 10.81% | 21.22 | 13.63 | 0.59 | 2.13 |
| LOW | Lowe's Companies, Inc. | $264.57 | 148.41B | -28% | -61% | — | -50% | 21.60 | -14.50 | 1.67 | 14.00 | — | -7.27 | 33.48% | 11.77% | 7.71% | -55.11% | 80.32% | 13.48% | -0.72 | — | 1.08 | 0.13 | 0.58 | -311.00% | 312.00% | -61.00% | 5.32% | 0.51 | 79.57% | 1.83% | 39.60% | 24.04% | 14.73 | 19.55 | 1.73 | 3.31 |
| MCD | McDonald's Corporation | $341.06 | 243.38B | -15% | -52% | — | -59% | 27.89 | -133.37 | 8.88 | 20.93 | 567.35 | -133.37 | 57.41% | 46.10% | 31.85% | -306.53% | 17.27% | 14.93% | -38.12 | 7.83 | 0.95 | 0.74 | 4.61 | 492.00% | 372.00% | 770.00% | 3.01% | 2.42 | 12.74% | 2.14% | 59.70% | 3.00% | 24.72 | 42.63 | 11.39 | 3.47 |
| PDD | PDD Holdings Inc. | $103.73 | 145.15B | -1% | +1,794% | -14% | +609% | 10.53 | 3.78 | 3.01 | 7.91 | 12.41 | 3.78 | 60.92% | 27.53% | 28.55% | 44.92% | -669.51% | 26.36% | 0.03 | — | 2.21 | 1.82 | -0.43 | 8482.00% | 5904.00% | 2926.00% | 10.22% | 0.65 | -881.59% | 0.00% | 0.00% | 0.00% | 7.96 | 7.13 | 2.19 | 6.25 |
| TM | Toyota Motor Corporation | $242.38 | 315.9B | -3% | +123% | -10% | +45% | 7.58 | 1.01 | 0.76 | 6.76 | — | 1.05 | 19.94% | 9.98% | 9.92% | 13.66% | 6.20% | 5.21% | 1.08 | 57.02 | 1.26 | 1.06 | 3.41 | -174.00% | 652.00% | 8539.00% | -4.30% | 0.13 | -2.70% | 3.12% | 23.60% | 6.37% | 12.34 | -37.91 | 1.23 | 1.70 |
About The Home Depot, Inc.
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.
- CEO
- Edward Decker
- Employees
- 470.1K
- Beta
- 1.09
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($155.58 ÷ $323.88) − 1 = -51.96% (DCF, example).