Home Depot, Inc. (The) — HD
| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $338.91 | $337.56B | 23.8 | 20.8 | 13.4% | 11.9% | $9.32 2.7% | 26.3 |
Latest Headlines
- · Home Depot vs. Lowe’s: One Has Crushed the Market for 5 Years Running
- · Arthur Blank was fired from his first job. When he launched The Home Depot at 36, customers said 'these guys are nuts'
- · Arista Networks and Fluence Energy have been highlighted as Zacks Bull and Bear of the Day
- · Steady Margins, Slow Gains: Is Home Depot's Strategy Working?
- · How much does Home Depot pay in dividends? Yield & payouts explained
- · 110-year-old Home Depot rival closes
Revenue & Net Income
| Date | Revenue | Net_Income | EPS | Last_Updated | Revenue_Change | Net_Income_Change | EPS_Change | |
|---|---|---|---|---|---|---|---|---|
| 0 | 2021-01-31 | $151,157M | $16,433M | $11.98 | 2025-05-19 00:11:27 | N/A | N/A | N/A |
| 1 | 2022-01-31 | $151,157M | $16,433M | $16.74 | 2026-03-30 13:18:49 | 0.0% | 0.0% | 39.7% |
| 2 | 2023-01-31 | $157,403M | $17,105M | $16.74 | 2026-04-15 21:54:56 | 4.1% | 4.1% | 0.0% |
| 3 | 2024-01-31 | $152,669M | $15,143M | $15.16 | 2026-04-15 21:54:56 | -3.0% | -11.5% | -9.4% |
| 4 | 2025-01-31 | $159,514M | $14,806M | $14.96 | 2026-04-15 21:54:56 | 4.5% | -2.2% | -1.3% |
| 5 | 2026-01-31 | $164,683M | $14,156M | $14.26 | 2026-04-15 21:54:56 | 3.2% | -4.4% | -4.7% |
| 6 | TTM 2026-01-31 | $164,683M | $14,156M | $14.22 | 2026-03-02 08:40:04 | 0.0% | 0.0% | -0.3% |
EPS
Forecasts
Y/Y % Change
HD Year-over-Year Growth
| 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 0.0% | 4.1% | -3.0% | 4.5% | 3.2% | 3.9% | 4.3% | 2.4% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 11 | |
| EPS Growth (%) | 0.0% | 4.1% | -11.5% | -2.2% | -4.4% | 5.8% | 8.8% | 0.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 12 |
Expenses
| Year | Revenue ($) | Cost of Revenue ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|
| 2023 | $157.4B | $101.1B | $26.3B | $3.0B |
| 2024 | $152.7B | $97.9B | $26.6B | $3.2B |
| 2025 | $159.5B | $101.7B | $28.7B | $3.8B |
| 2026 | $164.7B | $104.8B | $30.7B | $4.1B |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | SG&A Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|---|
| 2024 | -3.01 | -3.21 | 1.19 | 9.14 |
| 2025 | 4.48 | 3.91 | 8.08 | 15.83 |
| 2026 | 3.24 | 3.08 | 6.80 | 9.57 |
No unmapped expenses.
Segment Performance
SEGMENTS v2025-09-09 · 2026-04-15 21:55 UTC — Units: $B. Rows list fiscal years (last 3 + TTM) with revenue for each segment; the final row shows the TTM revenue mix (operating income columns display “—” where mix is not applicable).
| Year | Prod Rev | Major Product Line Building Materials Rev | Major Product Line Dcor Rev | Major Product Line Hardlines Rev | Services Rev | Appliances Rev | Bath Rev | Building Materials Rev | Electrical Rev | Flooring Rev | Hardware Rev | Indoor Garden Rev | Kitchen And Blinds Rev | Lighting Rev | Lumber Rev | Millwork Rev | Outdoor Garden Rev | Paint Rev | Plumbing Rev | Power Rev | Storage Organization Rev | Total Rev |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 146.8B | 52.6B | 52.8B | 47.3B | 5.83B | 13.9B | 6.58B | 12.1B | 7.99B | 8.70B | 8.96B | 10.3B | 8.00B | 4.55B | 11.7B | 8.46B | 10.4B | 11B | 12.3B | 12.8B | 4.88B | 458B |
| 2025 | 153.7B | 52.9B | 52.5B | 47.7B | 5.84B | 14.1B | 6.46B | 12.4B | 7.88B | 8.69B | 8.98B | 10.3B | 7.89B | 4.22B | 11.8B | 8.33B | 10.3B | 11.2B | 12.5B | 13.2B | 4.90B | 465.7B |
| 2026 | 159B | 52.4B | 51.7B | 47.8B | 5.65B | 14B | 6.50B | 12.4B | 8.01B | 8.23B | 8.98B | 10.2B | 7.98B | 4.01B | 11.4B | 8.19B | 10.5B | 11B | 12.5B | 13.2B | 5.05B | 468.6B |
| TTM | 628.8B | 213.2B | 208.4B | 190.7B | 23.3B | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | 1264.4B |
| % of Total (TTM) | 49.7% | 16.9% | 16.5% | 15.1% | 1.8% | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | 100% |
Segment Performance (Axis 2)
SEGMENTS v2025-09-09 · 2026-04-15 21:55 UTC — Units: $T. Rows list fiscal years (last 3 + TTM) with revenue and operating income for each segment; the final row shows the TTM revenue mix (operating income columns display “—” where mix is not applicable).
| Year | Primary Rev | Primary OI | All Other Segments Rev | All Other Segments OI | Total Rev | Total OI |
|---|---|---|---|---|---|---|
| 2024 | 0.46T | 0.02T | – | – | 0.46T | 0.02T |
| 2025 | 0.61T | 0.04T | 0.02T | 0.00T | 0.63T | 0.04T |
| 2026 | 0.61T | 0.04T | 0.04T | 0.00T | 0.65T | 0.04T |
| TTM | 2.14T | 0.17T | 0.10T | 0.00T | 2.24T | 0.17T |
| % of Total (TTM) | 95.6% | — | 4.4% | — | 100% | — |
Balance Sheet
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $106,274M |
| 1 | Cash | $1,684M |
| 2 | Total Liabilities | $94,158M |
| 3 | Total Debt | $65,417M |
| 4 | Total Equity | $12,116M |
| 5 | Debt to Equity Ratio | 5.40 |
EPS & Dividend
Valuation
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $338.91 | 4.3% | FINVIZ Growth: 6% | Nicks: 6 Finviz: 12 |
Nick's: 0.000 | 2.0 | 23.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $14.22 EPS | TTM | $91.80 | -72.9% | $177.08 | -47.7% |
| $15.03 EPS | 2027 | $97.03 | -71.4% | $187.17 | -44.8% |
| $16.35 EPS | 2028 | $105.55 | -68.9% | $203.61 | -39.9% |
Implied Growth
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 14.00% | 13.28% | 14.04% | 13.41% | 0.65% | 0.85% | 13.45% | 11.97% | 26.0% | 12.0% |
| 3 Years | 14.00% | 13.28% | 14.04% | 13.41% | 0.65% | 0.85% | 13.45% | 11.97% | 26.0% | 12.0% |
| 5 Years | 14.00% | 13.28% | 14.04% | 13.41% | 0.65% | 0.85% | 13.45% | 11.97% | 26.0% | 12.0% |
| 10 Years | 14.00% | 13.28% | 14.04% | 13.41% | 0.65% | 0.85% | 13.45% | 11.97% | 26.0% | 12.0% |