EN DE

The Home Depot, Inc (HD) Fair Value & Analysis

Consumer Cyclical · US · Market cap $342B

TH The Home Depot, Inc logo The Home Depot, Inc HD · US
Price$349.52
Fair Value$236.85
Upside-32.2%
Quality55/100
Watch The Home Depot, Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 8.4% net margin
High debt · generates free cash flow
2.05% dividend yield
Trails peers (5/15)
Wide moat 71/100
Evidence: High Range $131.70 – $335.97 Share as image

Fair value as of: Jul 15, 2026

From 26 valuation models · updated 23 days ago

Share price +1.2% over the past month.

A solid business, but screening 32% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($335.97). The favourable scenario is already priced in.
  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($131.70 to $335.97) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$414.97 $242.07 Fair Value $236.85 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 15, 2026.

How to read this chart

60‑month range $242.07 – $414.97 · fair‑value band $131.70 – $335.97 · the $349.52 price screens above the $236.85 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 15, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

The Home Depot, Inc (HD) currently trades at $349.52, while our model-based Fair Value estimate is $236.85, implying the stock looks roughly 32.2% overvalued today. We read business quality at 55/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, The Home Depot, Inc generated revenue of $167B at a net margin of 8.4%. Revenue grew 4.8% year over year. It earns a return on equity of 128.4%. Net debt stands at $64.0B. Fundamentals as of Jul 15, 2026

Our scenario range runs from $131.70 (bear case) to $335.97 (bull case); at $349.52, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 16% below its 52-week high and 22% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -21% fair-value upside, at -32%, HD screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $113.60 $202.43 $339.07 80
Residual Income $54.77 $72.51 $672.28 76
Rev-Margin DCF $129.52 $247.39 $386.38 74
All 26 models by family
DCF Models
FCF DCF $111.17 $212.72 $380.15 38
Owner Earnings $135.29 $252.51 $445.78 31
5Y Revenue Exit $129.52 $248.94 $404.33 39
5Y EBITDA Exit $153.84 $295.46 $463.91 41
5Y P/E Exit $134.76 $258.97 $392.02 38
10Y Revenue Exit $115.68 $225.95 $380.08 36
10Y EBITDA Exit $137.92 $259.40 $427.58 37
10Y P/E Exit $125.37 $233.16 $370.26 35
Earnings-Based
Graham-Dodd $96.54 $332.88 $447.01 54
Lynch FV $76.92 $109.88 $142.85 50
PEG = 1.0 $76.92 $109.88 $142.85 46
EPV $119.83 $148.94 $174.81 59
Dividend Discount
Gordon GGM $88.29 $192.75 $324.31 70
DDM Multi-Stage $88.29 $156.21 $200.87 61
Multiples
P/E Multiple $212.95 $283.94 $354.92 63
P/S Multiple $181.01 $241.35 $301.68 58
P/B Multiple $28.91 $38.55 $48.19 55
EV/EBIT $237.75 $332.03 $426.30 53
EV/EBITDA $199.48 $281.00 $362.52 54
EV/Revenue $145.57 $227.27 $308.98 43
Asset-Based
NCAV (Graham) $6.43 $8.61 $12.85 50
Growth DCF
Growth DCF $113.60 $202.43 $339.07 80
Rev-Margin DCF $129.52 $247.39 $386.38 74
Economic Profit
Residual Income $54.77 $72.51 $672.28 76
ROIC Compounder $133.41 $183.01 $240.86 72
Growth Earnings
Growth-Adj P/E $183.74 $262.49 $341.24 68

Widest divergence: Growth Earnings ($262.49) versus Asset-Based ($8.61). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $167B
Revenue growth (YoY) +4.8%
Net margin 8.4%
Return on equity 128%
Free cash flow $12.6B FY2026
P/E ratio 22.2
More key figures
Operating margin 11.9%
EPS (TTM) $14.08
Dividend yield 2.2%
EPS growth (YoY) -4.3%
Net debt $64.0B FY2026

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 55 · Market factors (momentum, volatility) 49

Profitability 83
Margins and returns on capital today
Quality Growth 30
Are margins and returns improving?
Cashflow 50
Earnings quality: real cash, not paper profit
Fin. Strength 34
Balance sheet, leverage, solvency risk
Investment 48
Disciplined investing over empire-building
Low Volatility 71
Calm price path (market factor)
Momentum 42
Price trend over the last 3–12 months (market factor)
52W Momentum 38
Distance to the 52-week high (market factor)
Net Issuance 84
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

The Home Depot, Inc. operates as a home improvement retailer in the United States and internationally. It sells various building materials, home improvement products, lawn and garden products, and décor products, as well as facilities maintenance, repair, and operations products.

Full company description

The Home Depot, Inc. operates as a home improvement retailer in the United States and internationally. It sells 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, water heaters, baths, garage doors, cabinets, cabinet makeovers, countertops, sheds, furnaces and central air systems, windows, and window coverings. In addition, it provides tool and equipment rental services. The company serves consumers, such as do-it-yourself homeowners and do-it-for-me customers; and professional renovators/remodelers, general contractors, homebuilders, maintenance professionals, handymen, property managers, building service contractors and specialty tradespeople, such as electricians, landscapers, insulation installers, plumbers, painters, pool contractors, roofers, and wallboard and ceiling installers. It sells its products through websites and its mobile applications, including homedepot.com; homedepot.ca and homedepot.com.mx; blinds.com, justblinds.com, and americanblinds.com for custom window coverings; constructionresourcesusa.com or design-oriented surfaces, appliances, and architectural specialty products; thecompanystore.com, an online site for textiles and décor products; hdsupply.com for maintenance, repair, and operations products and related services; and srsdistribution.com, heritagelandscapesupplygroup.com, heritagepoolsupplygroup.com, and gms.com for roofing and building materials, landscape, and pool products; and The Home Depot stores. The Home Depot, Inc. was incorporated in 1978 and is headquartered in Atlanta, Georgia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

The Home Depot, Inc reported revenue of $165B in FY2026 versus $151B in FY2022, a compound +2.2%/yr. Reported net income was $14.2B in FY2026, compounding −3.7%/yr from FY2022.

Growth Quality 68/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
$165B
Latest YoY
+3.2%
Avg. growth/yr (3Y)
+1.5%
Avg. growth/yr (5Y)
+4.5%
Avg. growth/yr (40Y)
+14.6%
Revenue +2.2%/yr
FY22 $151B
FY23 $157B
FY24 $153B
FY25 $160B
FY26 $165B
Net income −3.7%/yr
FY22 $16.4B
FY23 $17.1B
FY24 $15.1B
FY25 $14.8B
FY26 $14.2B

HD screens 32% overvalued. Compare with Lowe's Companies, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "The Home Depot, Inc Fair Value". https://www.fairvalue-calculator.com/stock/HD

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Home Improvement Retail · 36 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 55 · Below median
Fair Value upside −32% · Below median
Return on equity (TTM) 128% · Top 25%
Return on assets 13% · Top 25%
Net margin (TTM) 8% · Top 25%
Operating margin (TTM) 12% · Top 25%
Revenue growth 5% · Above median
Dividend yield (TTM) 2.1% · Below median
Debt / equity 3.62× · Higher than 75% of peers

Valuation Multiples vs Home Improvement Retail median · lower = cheaper

P/E (TTM) 24.4× · Pricier than 75% of peers
P/B 26.72× · Pricier than 75% of peers
P/S (TTM) 2.06× · Pricier than 75% of peers
P/FCF 27.1× · Pricier than 75% of peers
EV/EBITDA 15.5× · Pricier than 75% of peers
PEG 1.94× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 25
FUTURE 24 · sector 11
PAST 100 · sector 30
HEALTH 0 · sector 95
DIVIDEND 41 · sector 50

VALUE 0: the price sits above our fair-value range.

Insider activity: 46/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Home Improvement Retail stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
Lowe's Companies, Inc LOW $209.66 $186.32 -11%
Wesfarmers Limited WES A$92.80 A$50.50 -46%
Floor & Decor Holdings FND $56.40 $32.81 -42%
Mr D.I.Y. Group 5296 1.70 MYR 1.47 MYR -14%
Home Product Center Public Company HMPROR 6.65 THB 6.31 THB -5%
Siam Global House Public Company GLOBAL 7.50 THB 5.96 THB -21%
Dohome Public Company DOHOME 3.86 THB 2.90 THB -25%
Haverty Furniture Companies, Inc HVT $25.66 $22.53 -12%
Test-Rite International Co 2908 22.00 TWD 9.18 TWD -58%
Bourrelier Group ALBOU €67.00 €37.21 -44%

Compare The Home Depot, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is The Home Depot, Inc (HD) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of $236.85 versus a price of $349.52, about −32% (overvalued).
What is the fair value of HD?
Our model-based fair value for The Home Depot, Inc is $236.85 (as of Jul 15, 2026), built from audited fundamentals. The current price is $349.52.
What is the quality score of HD?
The Home Depot, Inc has a Quality Score of 55/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of The Home Depot, Inc (HD)?
The Home Depot, Inc reported trailing-twelve-month revenue of about $167B (latest available figure, as of Jul 15, 2026).
What is the net profit margin of HD?
The net profit margin of The Home Depot, Inc is about 8.4%, meaning it keeps roughly 8.4% of revenue as net income. Based on the latest reported figures.
Does The Home Depot, Inc pay a dividend?
The Home Depot, Inc currently shows a dividend yield of about 2.23% relative to its recent price (as of Jul 15, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track The Home Depot, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.