Valuation RH London S.E.

Stocks

Market Closed - London S.E. Other stock markets 16:05:09 31/10/2025 GMT			After hours 17:06:06
171.80 ^USD	-3.71%		165.94	-3.41%

07-01	RH Unveils RH Estates Making Work of Legendary Designers and Ateliers Accessible to Consumers	CI
06-29	RH(NYSE:RH) added to Russell 2000 Index	CI

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	3,101	-	-
Change	-	-16.79%	-35.82%	68.82%	-52.11%	-16.95%	-	-
Enterprise Value (EV) ¹	8,670	8,133	6,986	10,390	6,111	5,202	5,012	4,573
Change	-	-6.2%	-14.11%	48.74%	-41.18%	-14.89%	-3.66%	-8.75%
P/E	18.2x	15.7x	42.9x	116x	31.5x	28.9x	17.3x	17x
PBR	7.32x	9.35x	-15.6x	-48x	-	22.7x	11.6x	6.92x
PEG	-	-1.6x	-0.6x	-3x	0.4x	-2.89x	0.3x	13.07x
Capitalization / Revenue	2.3x	2x	1.52x	2.45x	1.09x	0.86x	0.79x	0.72x
EV / Revenue	2.31x	2.27x	2.31x	3.27x	1.78x	1.43x	1.27x	1.07x
EV / EBITDA	7.97x	8.74x	12.7x	19.3x	10.2x	9.5x	7.58x	5.64x
EV / EBIT	9.01x	10.3x	17.7x	29x	15.6x	15.8x	11.8x	9.27x
EV / FCF	18.2x	35.4x	-104x	-48.6x	24.2x	24.9x	23.4x	20.4x
FCF Yield	5.5%	2.83%	-0.96%	-2.06%	4.13%	4.02%	4.28%	4.9%
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	3,626	3,945	4,282
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	329.2	423.4	493.6
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	2,101	1,911	1,472
Reference price ²	402.82	311.99	253.48	419.11	198.83	164.05	164.05	164.05
Nbr of stocks (in thousands)	21,469	23,064	18,219	18,603	18,778	18,901	-	-
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.($)
WILLIAMS-SONOMA, INC.	24.31x	3.17x	15.14x	1.3%	26.86B
NITORI HOLDINGS CO., LTD.	15.31x	1.46x	7.46x	1.33%	8.04B
DUNELM GROUP PLC	10.36x	1.07x	6.39x	5.68%	2.13B
ARHAUS, INC.	17.99x	0.98x	9.29x	-.--%	1.22B
LEON'S FURNITURE LIMITED	10.45x	0.66x	5.18x	4.11%	1.16B
ZIEL HOME FURNISHING TECHNOLOGY CO., LTD.	15.25x	-	-	2.28%	1.06B
NICK SCALI LIMITED	18.3x	2.51x	7.35x	4.31%	943M
BRISCOE GROUP LIMITED	16.86x	1.08x	6.47x	4.51%	575M
TEMPLE & WEBSTER GROUP LTD	93.67x	0.84x	26.74x	-.--%	484M
Average	24.72x	1.47x	10.50x	2.61%	4.72B
Weighted average by Cap.	21.68x	2.52x	12.59x	1.68%