Free Cash Flow to The Firm (FCFF)
Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-02-02), 10-K (reporting date: 2019-02-03).
Item | Description | The company |
---|---|---|
FCFF | Free cash flow to the firm is the cash flow available to the Home Depot Inc. suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made. | Home Depot Inc. FCFF decreased from 2022 to 2023 but then increased from 2023 to 2024 exceeding 2022 level. |
Interest Paid, Net of Tax
Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-02-02), 10-K (reporting date: 2019-02-03).
2 2024 Calculation
Cash paid for interest, net of interest capitalized, tax = Cash paid for interest, net of interest capitalized × EITR
= 1,809 × 24.00% = 434
Enterprise Value to FCFF Ratio, Current
Selected Financial Data (US$ in millions) | |
Enterprise value (EV) | 445,903) |
Free cash flow to the firm (FCFF) | 18,957) |
Valuation Ratio | |
EV/FCFF | 23.52 |
Benchmarks | |
EV/FCFF, Competitors1 | |
Amazon.com Inc. | 56.01 |
Lowe’s Cos. Inc. | 26.12 |
TJX Cos. Inc. | 29.66 |
EV/FCFF, Sector | |
Consumer Discretionary Distribution & Retail | 47.99 |
EV/FCFF, Industry | |
Consumer Discretionary | 40.87 |
Based on: 10-K (reporting date: 2024-01-28).
1 Click competitor name to see calculations.
If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.
Enterprise Value to FCFF Ratio, Historical
Jan 28, 2024 | Jan 29, 2023 | Jan 30, 2022 | Jan 31, 2021 | Feb 2, 2020 | Feb 3, 2019 | ||
---|---|---|---|---|---|---|---|
Selected Financial Data (US$ in millions) | |||||||
Enterprise value (EV)1 | 415,936) | 332,713) | 365,367) | 344,655) | 224,695) | 237,232) | |
Free cash flow to the firm (FCFF)2 | 18,957) | 12,248) | 14,543) | 17,043) | 11,759) | 11,139) | |
Valuation Ratio | |||||||
EV/FCFF3 | 21.94 | 27.17 | 25.12 | 20.22 | 19.11 | 21.30 | |
Benchmarks | |||||||
EV/FCFF, Competitors4 | |||||||
Amazon.com Inc. | — | 45.92 | — | — | 78.83 | 74.39 | |
Lowe’s Cos. Inc. | 24.69 | 19.56 | 19.56 | 14.88 | 20.95 | 18.88 | |
TJX Cos. Inc. | 24.44 | 31.93 | 33.03 | 18.30 | 19.08 | 21.16 | |
EV/FCFF, Sector | |||||||
Consumer Discretionary Distribution & Retail | — | 38.32 | 111.04 | 130.00 | 51.35 | 42.44 | |
EV/FCFF, Industry | |||||||
Consumer Discretionary | — | 32.71 | 50.20 | 59.78 | 45.72 | 30.57 |
Based on: 10-K (reporting date: 2024-01-28), 10-K (reporting date: 2023-01-29), 10-K (reporting date: 2022-01-30), 10-K (reporting date: 2021-01-31), 10-K (reporting date: 2020-02-02), 10-K (reporting date: 2019-02-03).
3 2024 Calculation
EV/FCFF = EV ÷ FCFF
= 415,936 ÷ 18,957 = 21.94
4 Click competitor name to see calculations.
Valuation ratio | Description | The company |
---|---|---|
EV/FCFF | Enterprise value to free cash flow to the firm is whole company valuation indicator. | Home Depot Inc. EV/FCFF ratio increased from 2022 to 2023 but then decreased significantly from 2023 to 2024. |