investorscraft@gmail.com

Intrinsic ValueThe Home Depot, Inc. (HD.SW)

Previous CloseCHF195.72
Intrinsic Value
Upside potential
Previous Close
CHF195.72

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Home Depot, Inc. is a dominant player in the global home improvement retail sector, serving both do-it-yourself homeowners and professional contractors. The company generates revenue through a vast network of physical stores and e-commerce platforms, offering a comprehensive range of building materials, home improvement products, and installation services. Its multi-channel approach, including specialized websites like blinds.com, enhances customer reach and convenience. Home Depot's market leadership is reinforced by its extensive store footprint, strong brand recognition, and ability to cater to diverse customer segments, from individual homeowners to large-scale contractors. The company's focus on professional customers, who account for a significant portion of sales, provides stability amid cyclical consumer demand. Its vertically integrated services, such as tool rentals and installation offerings, further differentiate it from competitors. Operating in a highly fragmented industry, Home Depot leverages economies of scale to maintain competitive pricing and supplier relationships, solidifying its position as the largest home improvement retailer in the U.S.

Revenue Profitability And Efficiency

In its latest fiscal year, Home Depot reported revenue of CHF 152.7 billion, demonstrating its scale in the home improvement market. The company's net income stood at CHF 15.1 billion, reflecting robust profitability with a net margin of approximately 9.9%. Operating cash flow was strong at CHF 21.2 billion, underscoring efficient operations and healthy cash generation capabilities. Capital expenditures of CHF 3.2 billion indicate ongoing investments in store network and digital infrastructure.

Earnings Power And Capital Efficiency

Home Depot exhibits strong earnings power, with diluted EPS of CHF 15.11. The company's ability to convert sales into profits is evident in its consistent margin performance. Its capital efficiency is supported by a disciplined approach to inventory management and store productivity, allowing for optimal returns on invested capital across its extensive retail footprint.

Balance Sheet And Financial Health

The company maintains a solid balance sheet with CHF 3.8 billion in cash and equivalents against total debt of CHF 52.2 billion. While leverage is present, it is manageable given the company's strong cash flow generation. The balance sheet supports ongoing operations and strategic initiatives while providing flexibility for shareholder returns through dividends and potential share repurchases.

Growth Trends And Dividend Policy

Home Depot has demonstrated consistent growth in the home improvement sector, benefiting from long-term housing market trends and renovation activity. The company pays an annual dividend of CHF 7.72 per share, reflecting a commitment to returning capital to shareholders. Its growth strategy focuses on market share gains, professional customer penetration, and omnichannel capabilities to drive future expansion.

Valuation And Market Expectations

With a market capitalization of approximately CHF 306.2 billion, Home Depot trades at a premium reflective of its market leadership position and stable cash flows. The beta of 1 suggests the stock moves in line with broader market trends. Investors appear to value the company's defensive characteristics within the consumer cyclical sector and its ability to perform across economic cycles.

Strategic Advantages And Outlook

Home Depot's strategic advantages include its unmatched scale, brand equity, and omnichannel capabilities in the home improvement space. The company is well-positioned to benefit from sustained housing demand and the growing trend of home renovations. Its focus on professional customers and service offerings provides diversification, while ongoing digital investments should support future growth in an increasingly omnichannel retail environment.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount