With your permission, we use privacy-limited analytics to understand which research journeys work. We do not run advertising trackers or session replay. You can change this choice in Preferences. Read the Privacy Policy.
Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.
HD trades against a final fair-value range of $192.08-$319.01, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.
A higher-for-longer interest rate regime freezes housing turnover indefinitely. Pro backlog evaporates, triggering intense promotional activity to defend market share against Lowe's. Operating margins structurally reset below 12% as fixed cost leverageLeverageThe proportion of debt in the company's capital structure. Commonly measured as Debt/EBITDA, Debt/Equity, or Net Debt/EBITDA. reverses.
Existing home sales remain depressed as homeowners refuse to give up low-rate mortgages, crushing big-ticket remodeling demand.
A broader macroeconomic downturn depletes consumer savings, effectively erasing DIY discretionary spending across the store footprint.
Small-to-medium contractors face liquidity crunches, leading to canceled projects, shrinking backlogs, and elevated inventory markdown risks.
| Line item | 2022-01-31 | 2023-01-31 | 2024-01-31 | 2025-01-31 | 2026-01-31 | Trend |
|---|---|---|---|---|---|---|
| Revenue | $151.16B | $157.40B+4.1% | $152.67B-3.0% | $159.51B+4.5% | $164.68B+3.2% | +2.2% |
| Gross profit | $50.83B | $52.78B | $50.96B | $53.31B | $54.87B | +1.9% |
| Operating income | $23.04B | $24.04B | $21.69B | $21.53B | $20.89B | -2.4% |
| Net income | $16.43B | $17.11B+4.1% | $15.14B-11.5% | $14.81B-2.2% | $14.16B-4.4% | -3.7% |
| EPS (diluted) | $15.53 | $16.69 | $15.11 | $14.91 | $14.23 | -2.2% |
| EBITDA | $25.95B | $27.07B | $25.11B | $25.49B | $25.14B | -0.8% |
| R&D | — | — | — | — | — | — |
| SG&A | $25.41B | $26.28B | $26.60B | $28.75B | $30.70B | +4.8% |
Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| Deterioration versus the report thesis |
| Pro customer sales materially lagging DIY sales growth. | Monitor | Deterioration versus the report thesis |
| Inventory growing faster than sales for two consecutive quarters. | Monitor | Deterioration versus the report thesis |
