Valuation RH

Stocks

Market Closed - NYSE 01:29:59 15/10/2026 am IST			5-day change	1st Jan Change
110.99 ^USD	-4.22%		-4.15%	-38.37%

18/09	Rh Had Announces the Opening of Rh Estates	CI
11/09	RH Margin Pressure Persists, All Eyes on Estates Rollout, BofA Says	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	2,194	-	-
Change	-	-16.79%	-35.82%	68.82%	-52.11%	-41.24%	-	-
Enterprise Value (EV) ¹	8,670	8,133	6,986	10,390	6,111	4,281	3,881	3,447
Change	-	-6.2%	-14.11%	48.74%	-41.18%	-29.95%	-9.35%	-11.16%
P/E	18.2x	15.7x	42.9x	116x	31.5x	16.8x	14.8x	11.3x
PBR	7.32x	9.35x	-15.6x	-48x	61.7x	14.3x	8.36x	4.57x
PEG	-	-1.6x	-0.6x	-3x	0.4x	1.84x	1.1x	0.4x
Capitalization / Revenue	2.3x	2x	1.52x	2.45x	1.09x	0.6x	0.55x	0.51x
EV / Revenue	2.31x	2.27x	2.31x	3.27x	1.78x	1.18x	0.98x	0.8x
EV / EBITDA	7.97x	8.74x	12.7x	19.3x	10.2x	7.55x	6.12x	4.53x
EV / EBIT	9.01x	10.3x	17.7x	29x	15.6x	12.6x	9.31x	6.78x
EV / FCF	18.2x	35.4x	-104x	-48.6x	24.2x	19.9x	20.8x	16.1x
FCF Yield	5.5%	2.83%	-0.96%	-2.06%	4.13%	5.02%	4.8%	6.19%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	22.13	19.9	5.91	3.62	6.31	6.887	7.827	10.29
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	3,759	3,590	3,029	3,181	3,440	3,636	3,973	4,311
EBITDA ¹	1,087	930.5	550.9	539.1	596.5	566.9	634.4	760.7
EBIT ¹	962.6	789.8	393.8	358.2	391.5	338.5	416.7	508.4
Net income ¹	688.5	528.6	127.6	72.41	124.8	133.5	177.1	211
Net Debt ¹	22.38	937.4	2,367	2,594	2,378	2,087	1,687	1,253
Reference price ²	402.82	311.99	253.48	419.11	198.83	115.88	115.88	115.88
Nbr of stocks (in thousands)	21,469	23,064	18,219	18,603	18,778	18,933	-	-
Announcement Date	29/03/22	29/03/23	27/03/24	02/04/25	31/03/26	-	-	-

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	16.83x	1.18x	7.55x	-.--%	219.4Cr
WILLIAMS-SONOMA, INC.	24.36x	3.27x	15.61x	1.24%	2.83TCr
NITORI HOLDINGS CO., LTD.	19.89x	1.86x	8.84x	1.01%	1.14TCr
DUNELM GROUP PLC	11.01x	1.06x	6.36x	5.63%	217.77Cr
BOB'S DISCOUNT FURNITURE, INC.	13.28x	0.67x	6.71x	-.--%	187.14Cr
ARHAUS, INC.	17.86x	1.07x	9.56x	-.--%	136.08Cr
ZIEL HOME FURNISHING TECHNOLOGY CO., LTD.	18.15x	-	-	1.9%	129.03Cr
LEON'S FURNITURE LIMITED	11.87x	0.72x	5.72x	3.73%	124.42Cr
NICK SCALI LIMITED	16.75x	2.24x	6.62x	5.08%	85Cr
Average	16.66x	1.51x	8.37x	2.07%	563.03Cr
Weighted average by Cap.	21.28x	2.51x	12.37x	1.39%