Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
206.46 USD192.97 USD241.96 USD
+66.21%
192.97 USDCurrent price is 66.2% above the base model value.
H
US
HD.US · HOME DEPOT, INC.
US · US
Latest price320.74 USD
30D-6.06%
Vs. base value+77%
Research summary
HD.US latest organized financial period shows revenue grew +3.24% YoY and net income declined -4.39% YoY. Current price is about 321 USD, while the model base case is about 181 USD; the current price sits +77% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue165B USD
Net income14B USD
Free cash flow16B USD
Operating cash flow16B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:29
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price320.74 USD
Base value181.17 USD
Vs. base+77%
Price date2026/04/29
187.24 USD181.17 USD203.23 USD
+77.04%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
185.93 USD173.78 USD217.90 USD
+84.57%
173.78 USDCurrent price is 84.6% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth4.7%
Current price implies roughly 4.7% annualized FCF growth.
4.7%Current price implies roughly 4.7% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
188.55 USD188.55 USD188.55 USD
+70.11%
188.55 USDCurrent price is 70.1% above the base model value.
Updated: 2026/04/29 15:29
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2026/02/01 | Annual | 165B USD | 14B USD | - | 16B USD | 14.23 | - |
| 2025/02/02 | Annual | 160B USD | 15B USD | - | 20B USD | 14.91 | - |
| 2024/01/28 | Annual | 153B USD | 15B USD | - | 21B USD | 15.11 | - |
| 2023/01/29 | Annual | 157B USD | 17B USD | - | 15B USD | 16.69 | - |
| 2022/01/30 | Annual | - | 16B USD | - | 17B USD | 15.53 | - |
Ad placement