Company Valuation: RH

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 2,900 - -
Change - -16.79% -35.82% 68.82% -52.11% -22.33% - -
Enterprise Value (EV) 1 8,670 8,133 6,986 10,390 6,111 4,977 4,598 4,232
Change - -6.2% -14.11% 48.74% -41.18% -18.56% -7.61% -7.96%
P/E 18.2x 15.7x 42.9x 116x 31.5x 26.8x 17.2x 15.9x
PBR 7.32x 9.35x -15.6x -48x 61.7x 21.2x 10.8x 6.46x
PEG - -1.6x -0.6x -3x 0.4x -2.85x 0.3x 2.01x
Capitalization / Revenue 2.3x 2x 1.52x 2.45x 1.09x 0.8x 0.74x 0.67x
EV / Revenue 2.31x 2.27x 2.31x 3.27x 1.78x 1.37x 1.17x 0.98x
EV / EBITDA 7.97x 8.74x 12.7x 19.3x 10.2x 9.11x 7.03x 5.22x
EV / EBIT 9.01x 10.3x 17.7x 29x 15.6x 15.2x 10.9x 8.43x
EV / FCF 18.2x 35.4x -104x -48.6x 24.2x 23.8x 21.4x 18.9x
FCF Yield 5.5% 2.83% -0.96% -2.06% 4.13% 4.2% 4.66% 5.29%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 22.13 19.9 5.91 3.62 6.31 5.718 8.92 9.625
Distribution rate - - - - - - - -
Net sales 1 3,759 3,590 3,029 3,181 3,440 3,629 3,943 4,298
EBITDA 1 1,087 930.5 550.9 539.1 596.5 546.3 654 811.2
EBIT 1 962.6 789.8 393.8 358.2 391.5 327.9 421.3 501.9
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 2,077 1,699 1,332
Reference price 2 402.82 311.99 253.48 419.11 198.83 153.21 153.21 153.21
Nbr of stocks (in thousands) 21,469 23,064 18,219 18,603 18,778 18,926 - -
Announcement Date 29/03/22 29/03/23 27/03/24 02/04/25 31/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.8x1.37x9.11x-.--% 2.9B
25.26x3.3x15.8x1.25% 27.97B
19.29x1.74x9.59x1.06% 10.77B
11.53x1.16x6.96x5.11% 2.43B
17.44x1.05x9.37x-.--% 1.33B
11.49x0.69x5.55x3.86% 1.24B
17.41x - - 2.01% 1.21B
18.11x2.43x7.19x4.7% 944M
17.53x1.11x6.78x4.33% 615M
14.96x - - - 434M
Average 17.98x 1.61x 8.79x 2.48% 4.98B
Weighted average by Cap. 22.33x 2.56x 12.84x 1.48%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield