Home Depot Inc.
- Price
- 332.98 USD
- Fair value
- 127.38 USD
- Discount to fair value
- −161%
- Mkt cap
- 332.02B
- P/E
- 23.5×
- P/B
- 25.91×
- EV
- 395.98B
- Div yield
- 2.76%
- ROE
- 110.5%
- Net margin
- 8.6%
Current price332.98USD
Fair value (est., median)127.38USD
UndervaluedFair valueOvervalued
+161.4% above fair valueWould need to fall ~61.7% to reach fair value.
Median ofDCF 132.01DDM 122.74
Health Check
43.1
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Strong return on equity (110.5%).
Risks
- Trades 161.4% above estimated fair value.
- Stretched balance sheet / elevated debt.
- Expensive on book (P/B 25.9×).
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2008–FY2026
| Metric | FY'22 | FY'23 | FY'24 | FY'25 | FY'26 |
|---|---|---|---|---|---|
| Revenue | 151.16B | 157.40B | 152.67B | 159.51B | 164.68B |
| Net Income | 16.43B | 17.11B | 15.14B | 14.81B | 14.16B |
| Net Margin | 10.9% | 10.9% | 9.9% | 9.3% | 8.6% |
| Operating Cash Flow | 16.57B | 14.62B | 21.17B | 19.81B | 16.32B |
| OCF Margin | 11.0% | 9.3% | 13.9% | 12.4% | 9.9% |
| Capital Expenditure | 2.57B | 3.12B | 3.23B | 3.48B | 3.68B |
| Free Cash Flow | 14.01B | 11.50B | 17.95B | 16.32B | 12.65B |
| FCF Margin | 9.3% | 7.3% | 11.8% | 10.2% | 7.7% |
| FCF Conversion | 85.2% | 67.2% | 118.5% | 110.3% | 89.3% |
| EPS (Diluted) | 16.48/sh | 17.15/sh | 15.19/sh | 14.85/sh | 14.20/sh |
| Dividend / Share | 7.01/sh | 7.81/sh | 8.41/sh | 8.95/sh | 9.18/sh |
Dividend return (if you buy today)if you buy today
Dividend yield2.76%
Dividend / share9.18 USD
If you invest
USD
Shares (≈)30
Est. annual income275.36 USD
At this rate, dividends alone return your capital in ~36.3 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | — | — | — | — | 9.18 | 2.7% |
| 2025 | 2.30 | 2.30 | 2.30 | 2.30 | 8.95 | 2.4% |
| 2024 | 2.25 | 2.25 | 2.25 | 2.25 | 8.41 | 2.2% |
| 2023 | 2.09 | 2.09 | 2.09 | 2.09 | 7.81 | 2.4% |
| 2022 | 1.90 | 1.90 | 1.90 | 1.90 | 7.01 | 2.3% |
Corporate actions
DCash Dividend
2.33 USD /sh2026-06-04
DCash Dividend
2.33 USD /sh2026-03-12
DCash Dividend
2.30 USD /sh2025-12-04
DCash Dividend
2.30 USD /sh2025-09-04
DCash Dividend
2.30 USD /sh2025-06-05
DCash Dividend
2.30 USD /sh2025-03-13
DCash Dividend
2.25 USD /sh2024-11-27
DCash Dividend
2.25 USD /sh2024-08-29
DCash Dividend
2.25 USD /sh2024-05-30
DCash Dividend
2.25 USD /sh2024-03-06
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
132.01 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
122.74 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
64.97 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
161.43 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
123.67 USD
DCF only is anchored on FY2026 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)127.38 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 10.70%
- CAPM cost of equity
- 11.81%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Home Depot Inc. regularly?
Starting year
- Invested
- 1K/yr · 43K total(1984 → today · 43 yrs)
- your value today is
- 5.8M USD
- Total return
- +13335.3%(+2635.4% Dividends · +10699.9% Capital gain)
- Annualised (IRR)
- +19.2%
Invested43KUSD
Dividends1.1MUSD
Capital gain4.6MUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.