investorscraft@gmail.com

Intrinsic ValueThe Home Depot, Inc. (HDI.DE)

Previous Close310.95
Intrinsic Value
Upside potential
Previous Close
310.95

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 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, tools, appliances, and installation services. Its hybrid retail model combines in-store expertise with digital convenience, reinforcing customer loyalty and driving omnichannel sales. Home Depot holds a leading market position in the U.S., supported by its extensive store footprint, strong supply chain, and private-label brands. The company benefits from consistent demand in home maintenance and renovation, though it faces competition from Lowe’s and niche players. Its focus on professional customers (Pro segment) provides stable revenue streams, while its digital investments enhance accessibility and service efficiency. The home improvement industry remains resilient due to housing market trends and discretionary spending, positioning Home Depot for sustained growth.

Revenue Profitability And Efficiency

Home Depot reported revenue of €159.5 billion in the latest fiscal year, reflecting its scale in the home improvement market. Net income stood at €14.8 billion, with diluted EPS of €14.91, demonstrating robust profitability. Operating cash flow reached €19.8 billion, supported by efficient inventory management and strong margins. Capital expenditures of €3.5 billion indicate ongoing investments in store upgrades and digital infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its high return on invested capital, driven by pricing power and operational efficiency. Its ability to maintain margins despite inflationary pressures highlights its competitive pricing strategy and supplier relationships. The Pro segment’s growth further enhances revenue stability, while cost controls mitigate cyclical demand fluctuations.

Balance Sheet And Financial Health

Home Depot’s balance sheet shows €1.7 billion in cash and equivalents against €62.3 billion in total debt, reflecting a leveraged but manageable position. The debt load supports share repurchases and dividends, though interest coverage remains healthy. Strong cash flow generation provides flexibility for debt servicing and strategic investments.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by market share gains and e-commerce expansion. The company pays a reliable dividend, with a per-share payout of €8.82, appealing to income-focused investors. Share buybacks further enhance shareholder returns, though future growth may hinge on macroeconomic conditions and housing market trends.

Valuation And Market Expectations

With a market cap of €318.6 billion and a beta of 1.06, Home Depot trades at a premium reflective of its industry leadership and defensive qualities. Investors likely price in moderate growth expectations, balancing cyclical risks with the company’s proven execution.

Strategic Advantages And Outlook

Home Depot’s scale, brand strength, and omnichannel capabilities provide enduring competitive advantages. The outlook remains positive, driven by housing demand and Pro segment growth, though inflation and labor costs pose near-term challenges. Strategic investments in supply chain and technology should sustain long-term efficiency gains.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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