Valuation models
price $329.20 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused207.48 – 335.08258.9527% overvaluedDCF · Perpetuity growth · 10y218.24 – 348.63270.8722% overvaluedDCF · EBITDA exit · 5y259.01 – 286.68272.4821% overvaluedDCF · EBITDA exit · 10y257.52 – 308.17281.6617% overvaluedP/E · peers297.85 – 413.11371.7911% undervaluedP/E · own history287.18 – 366.21334.902% undervaluedPEG—140.38135% overvaluedEV/EBITDA · peers232.60 – 313.49265.9024% overvaluedEV/Revenue · peers185.15 – 539.68362.969% undervaluedEarnings power value107.40 – 184.28138.81137% overvaluedDividend discount125.78 – 282.61179.2184% overvaluedWall St. consensus target—381.5014% belowCost of capital (WACC)—8.19%—
DCF · Perpetuity growth · 5y leads for dividend payer — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
258.95
Home Depot closed at $329.20 — overvalued by 27% vs model.
207.48the model's range335.08
DCF · Perpetuity growth · 5y leads for dividend payer — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
138.81 – 371.79
Wall St. target
381.50 14% below
Above model, 1y
18 of 32 days
How it is valued
Valued asDividend Payer
Low/slowing growth (~4% recent)Moderate margins (9% net margin)Pays dividendsHighly cyclical earningsHigh leverage (D/E 5.1x)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.