Valuation RH

Stocks

Market Closed - NYSE Other stock markets 06:02:10 15/07/26 am AEST			5-day change	1st Jan Change
174.55 ^USD	+7.87%		+6.63%	-2.57%

09/07	RH Insider Sold Shares Worth $20,668,231, According to a Recent SEC Filing	MT
09/07	RH CEO Gary Friedman Sells 125,000 Shares	MT

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	8,648	7,196	4,618	7,797	3,734	3,304	-	-
Change	-	-16.79%	-35.82%	68.82%	-52.11%	-11.52%	-	-
Enterprise Value (EV) ¹	8,670	8,133	6,986	10,390	6,111	5,361	5,154	4,636
Change	-	-6.2%	-14.11%	48.74%	-41.18%	-12.28%	-3.87%	-10.05%
P/E	18.2x	15.7x	42.9x	116x	31.5x	30.7x	18.4x	18.1x
PBR	7.32x	9.35x	-15.6x	-48x	61.7x	24.1x	12.4x	7.36x
PEG	-	-1.6x	-0.6x	-3x	0.4x	-3.07x	0.3x	13.92x
Capitalization / Revenue	2.3x	2x	1.52x	2.45x	1.09x	0.91x	0.84x	0.77x
EV / Revenue	2.31x	2.27x	2.31x	3.27x	1.78x	1.48x	1.3x	1.08x
EV / EBITDA	7.97x	8.74x	12.7x	19.3x	10.2x	9.79x	7.79x	5.72x
EV / EBIT	9.01x	10.3x	17.7x	29x	15.6x	16.2x	12.1x	9.24x
EV / FCF	18.2x	35.4x	-104x	-48.6x	24.2x	25.7x	24x	20.7x
FCF Yield	5.5%	2.83%	-0.96%	-2.06%	4.13%	3.9%	4.16%	4.83%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	22.13	19.9	5.91	3.62	6.31	5.68	9.501	9.625
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,759	3,590	3,029	3,181	3,440	3,629	3,951	4,298
EBITDA ¹	1,087	930.5	550.9	539.1	596.5	547.4	661.5	811.2
EBIT ¹	962.6	789.8	393.8	358.2	391.5	330.9	426.7	501.9
Net income ¹	688.5	528.6	127.6	72.41	124.8	121.6	178.7	196.5
Net Debt ¹	22.38	937.4	2,367	2,594	2,378	2,058	1,850	1,332
Reference price ²	402.82	311.99	253.48	419.11	198.83	174.55	174.55	174.55
Nbr of stocks (in thousands)	21,469	23,064	18,219	18,603	18,778	18,926	-	-
Announcement Date	29/3/22	29/3/23	27/3/24	2/4/25	31/3/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RH	30.73x	1.48x	9.79x	-.--%	3.3B
WILLIAMS-SONOMA, INC.	23.48x	3.06x	14.6x	1.34%	25.94B
NITORI HOLDINGS CO., LTD.	14.68x	1.48x	7.49x	1.3%	8.56B
DUNELM GROUP PLC	10.42x	1.07x	6.43x	5.65%	2.16B
LEON'S FURNITURE LIMITED	10.32x	0.65x	5.12x	4.17%	1.15B
ARHAUS, INC.	16.4x	0.91x	8.59x	-.--%	1.11B
ZIEL HOME FURNISHING TECHNOLOGY CO., LTD.	15.75x	-	-	2.21%	1.1B
NICK SCALI LIMITED	17.81x	2.45x	7.17x	4.49%	933M
BRISCOE GROUP LIMITED	17.83x	1.16x	7.04x	4.23%	624M
TEMPLE & WEBSTER GROUP LTD	82.93x	0.72x	22.9x	-.--%	434M
Average	24.04x	1.44x	9.90x	2.34%	4.53B
Weighted average by Cap.	21.40x	2.36x	11.89x	1.6%