The Home Depot, Inc.
$357.95B- Market cap
- $308.03B
- Debt
- +$51.31B
- Cash
- −$1.39B
Capital structure 86% equity / 14% debt · EV / Revenue 2.17x · EV proxy / EBITDA proxy 14.67x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: HD stock price at discount vs VLO $308.74 current versus $733.91 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at VLO's multiple
Implied fair value · at HD's multiple
Snapshot Sep 11, 2026, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Reported gross margin
Operating income + D&A
Multiple premium
Lower P/E
Lower leverage
Statements
Annual statements in reported currencies, with calculations and source evidence.
Values retain reported currencies and share bases. Select a figure to inspect its period, calculation and filing inputs. Differences require compatible units and periods.
Explore enterprise value and market valuation multiples in the valuation sections.
Trendline
Nine period-end years of reported revenue, earnings, and margins. Periods and currencies are shown with the data.
Price framework
USD market cap plus reported borrowing debt, less cash and equivalents. This EV proxy excludes investments, preferred stock and noncontrolling-interest adjustments.
Capital structure 86% equity / 14% debt · EV / Revenue 2.17x · EV proxy / EBITDA proxy 14.67x
Capital structure 91% equity / 9% debt · EV / Revenue 0.96x
HD carries the larger enterprise value at $357.95B against $118.34B; VLO trades on the lower EV / Revenue multiple (0.96x vs 2.17x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
The Home Depot, Inc. · implied price per share
Bear
$103.62
Base
$131.79
Bull
$172.10
VALERO ENERGY CORP/TX · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
Balance sheet health
Inspect reported liquidity and leverage alongside historical financial-health checks.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
LOWES COMPANIES INC
HD vs LOW
FASTENAL CO
HD vs FAST
W.W. GRAINGER, INC.
HD vs GWW
STANLEY BLACK & DECKER, INC.
HD vs SWK
WHIRLPOOL CORP /DE/
HD vs WHR
TRACTOR SUPPLY CO /DE/
HD vs TSCO
Marathon Petroleum Corp
HD vs MPC
EXXON MOBIL CORP
HD vs XOM
CHEVRON CORP
HD vs CVX
PBF Energy Inc.
HD vs PBF
HALLIBURTON CO
HD vs HAL
ONEOK INC /NEW/
HD vs OKE
Cash excludes investments. EBITDA is an operating-income-plus-D&A proxy. Missing borrowing categories remain unavailable; select a value to inspect its inputs.
LLM-powered synthesis
An explanation of the financial evidence. Check its snapshot date against the figures above.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.