Research / Stock / HD
H
HD
HOME DEPOT, INC.
337.88
+0.45 +0.13%
close 2026-08-25
Assumptions
5.8%
Market is pricing 5.8%— you agree
Actually grew -5.0%/yrFCF, 2021–2026 — the market is pricing 10.8pts FASTER than history
10 yrs
3.00%
7.83%
7.8% derived for this company beta 0.84 (1254d vs the S&P 500) · cost of equity 8.5% = 4.7% risk-free + 0.84 × 4.5% premium · 13% debt at 4.7%, taxed at 24%
Fair value
$338.43
+0.2%
At the market's assumptionsCurrent price $337.88Enterprise value 337.1B
Bear $227.25 (0.8% growth)Bull $503.17 (10.8%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 5.8%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
34% the 10 forecast years66% terminal value
Same industry · SIC 5211 · trailing P/E for context
LOWP/E 18120.2Bthis P/E: 24