Valuation RH

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-03-13 pm EDT			5-day change	1st Jan Change
128.37 ^USD	-2.27%		-9.70%	-28.34%

Feb. 20	Furniture Stocks Rise After Supreme Court Strikes Down Tariffs	DJ
Feb. 10	RH Unveils 2026 Outdoor Sourcebook	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	9,875	8,851	7,473	4,704	7,797	2,410	-	-
Change	-	-10.37%	-15.57%	-37.05%	65.76%	-69.08%	-	-
Enterprise Value (EV) ¹	10,354	8,873	8,410	7,071	10,390	4,852	4,652	4,522
Change	-	-14.3%	-5.22%	-15.92%	46.94%	-53.3%	-4.13%	-2.79%
P/E ratio	48.6x	18.6x	16.3x	43.7x	116x	18.3x	12x	11.2x
PBR	21.3x	7.49x	9.71x	-15.9x	-48x	53.5x	11.8x	5.72x
PEG	-	0x	-1.6x	-0.6x	-3x	0.2x	0.2x	1.64x
Capitalization / Revenue	3.47x	2.35x	2.08x	1.55x	2.45x	0.69x	0.64x	0.59x
EV / Revenue	3.63x	2.36x	2.34x	2.33x	3.27x	1.4x	1.23x	1.11x
EV / EBITDA	13.9x	8.16x	9.04x	12.8x	19.3x	7.99x	6.76x	5.75x
EV / EBIT	16.7x	9.22x	10.6x	18x	29x	11.9x	9.89x	8.35x
EV / FCF	26.6x	18.6x	36.6x	-105x	-48.6x	19.2x	29.8x	15x
FCF Yield	3.76%	5.37%	2.74%	-0.95%	-2.06%	5.21%	3.35%	6.65%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	9.96	22.13	19.9	5.91	3.62	7.02	10.7	11.44
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,849	3,759	3,590	3,029	3,181	3,471	3,772	4,082
EBITDA ¹	745.6	1,087	930.5	550.9	539.1	607.1	688.2	787
EBIT ¹	620.5	962.6	789.8	393.8	358.2	407.8	470.6	541.7
Net income ¹	271.8	688.5	528.6	127.6	72.41	138.6	183.6	228.4
Net Debt ¹	478.6	22.38	937.4	2,367	2,594	2,442	2,241	2,112
Reference price ²	484.04	412.28	323.99	258.17	419.11	128.37	128.37	128.37
Nbr of stocks (in thousands)	20,401	21,469	23,064	18,219	18,603	18,778	-	-
Announcement Date	3/24/21	3/29/22	3/29/23	3/27/24	4/2/25	-	-	-

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	18.29x	1.4x	7.99x	-.--%	2.41B
WILLIAMS-SONOMA, INC.	20.64x	2.58x	12.34x	1.46%	21.49B
DUNELM GROUP PLC	11.09x	1.14x	6.76x	5.26%	2.3B
LEON'S FURNITURE LIMITED	11.02x	0.68x	5.35x	3.85%	1.27B
ARHAUS, INC.	13.9x	0.81x	7.62x	-.--%	1B
NICK SCALI LIMITED	17.49x	2.46x	7.16x	4.32%	955M
BRISCOE GROUP LIMITED	16.53x	1.12x	6.57x	4.62%	614M
TEMPLE & WEBSTER GROUP LTD	74.02x	0.94x	25.19x	-.--%	575M
HAVERTY FURNITURE COMPANIES, INC.	11.01x	-	-	-	348M
Average	21.56x	1.39x	9.87x	2.44%	3.44B
Weighted average by Cap.	19.84x	2.18x	11.10x	1.81%