Previous Close | $371.68 |
Intrinsic Value | $7.30 |
Upside potential | -98% |
Data is not available at this time.
The Home Depot, Inc. is the world's largest home improvement retailer, operating in a highly competitive sector dominated by big-box stores and e-commerce players. The company generates revenue primarily through the sale of building materials, home improvement products, lawn and garden equipment, and related services to both do-it-yourself (DIY) customers and professional contractors. Its extensive network of over 2,300 stores across North America, combined with a robust digital platform, ensures broad market penetration and convenience for customers. Home Depot's market leadership is reinforced by its strong supply chain, exclusive product offerings, and value-added services like installation and tool rental. The company benefits from long-term trends in housing demand, renovation activity, and urbanization, positioning it as a key player in the resilient home improvement industry. Its focus on omnichannel integration and pro-customer segments further strengthens its competitive moat against rivals like Lowe's and emerging digital disruptors.
In FY 2025, Home Depot reported revenue of $159.5 billion, with net income of $14.8 billion, reflecting a net margin of approximately 9.3%. Diluted EPS stood at $14.91, demonstrating strong profitability. Operating cash flow was robust at $19.8 billion, though capital expenditures of $3.5 billion indicate ongoing investments in store upgrades and digital infrastructure. The company’s efficiency metrics remain industry-leading, supported by disciplined cost management.
Home Depot’s earnings power is underscored by its consistent ability to generate high returns on invested capital (ROIC), driven by its asset-light model and strong same-store sales growth. The company’s capital allocation prioritizes shareholder returns, with dividends and share repurchases complemented by strategic reinvestment in supply chain automation and e-commerce capabilities. Its capital efficiency is evident in its ability to sustain high margins despite inflationary pressures.
The company maintains a solid balance sheet with $1.7 billion in cash and equivalents, though total debt stands at $62.3 billion, reflecting its leveraged capital structure. Debt levels are manageable given strong cash flow generation, and the company maintains investment-grade credit ratings. Liquidity remains ample, supported by undrawn credit facilities and consistent free cash flow.
Home Depot’s growth is driven by market share gains in the pro-contractor segment and digital sales expansion. The company has a history of steady dividend growth, with a dividend per share of $9.02 in FY 2025, appealing to income-focused investors. Share repurchases further enhance shareholder returns, though future growth may moderate as the housing market normalizes post-pandemic.
The stock trades at a premium valuation relative to peers, reflecting its market leadership, consistent execution, and strong cash flow visibility. Investors appear to price in sustained mid-single-digit revenue growth and margin resilience, though macroeconomic risks like interest rate sensitivity and housing slowdowns could weigh on multiples.
Home Depot’s strategic advantages include its scale, brand equity, and omnichannel capabilities. The company is well-positioned to capitalize on long-term housing trends, though near-term headwinds like inflation and labor costs require careful management. Its outlook remains favorable, supported by innovation in supply chain and digital tools, but competition and economic cyclicality pose ongoing risks.
Company 10-K, investor presentations, Bloomberg
show cash flow forecast
Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |