Valuation RH Sao Paulo

Stocks

Delayed Sao Paulo Other stock markets 13:35:13 2026-06-15 EDT			5-day change	1st Jan Change
12.66 ^BRL	-2.39%		-2.39%	-25.27%

06-11	RH, Q1 2027 Earnings Call, Jun 11, 2026
06-11	RH Raises Earnings Guidance for the Fiscal Year 2026	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	2,777	-	-
Change	-	-16.79%	-35.82%	68.82%	-52.11%	-25.63%	-	-
Enterprise Value (EV) ¹	8,670	8,133	6,986	10,390	6,111	4,878	4,688	4,249
Change	-	-6.2%	-14.11%	48.74%	-41.18%	-20.19%	-3.9%	-9.35%
P/E	18.2x	15.7x	42.9x	116x	31.5x	25.9x	15.5x	15.3x
PBR	7.32x	9.35x	-15.6x	-48x	-	20.3x	10.4x	6.19x
PEG	-	-1.6x	-0.6x	-3x	0.4x	-2.59x	0.2x	11.76x
Capitalization / Revenue	2.3x	2x	1.52x	2.45x	1.09x	0.77x	0.7x	0.65x
EV / Revenue	2.31x	2.27x	2.31x	3.27x	1.78x	1.35x	1.19x	0.99x
EV / EBITDA	7.97x	8.74x	12.7x	19.3x	10.2x	8.91x	7.09x	5.24x
EV / EBIT	9.01x	10.3x	17.7x	29x	15.6x	14.8x	11.1x	8.61x
EV / FCF	18.2x	35.4x	-104x	-48.6x	24.2x	23.3x	21.9x	19x
FCF Yield	5.5%	2.83%	-0.96%	-2.06%	4.13%	4.28%	4.57%	5.27%
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	146.91	146.91	146.91
Nbr of stocks (in thousands)	21,469	23,064	18,219	18,603	18,778	18,901	-	-
Announcement Date	3/29/22	3/29/23	3/27/24	4/2/25	3/31/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WILLIAMS-SONOMA, INC.	24.06x	3.15x	15.01x	1.31%	26.75B
NITORI HOLDINGS CO., LTD.	17.08x	1.62x	8.29x	1.2%	9.08B
DUNELM GROUP PLC	10.36x	1.07x	6.39x	5.68%	2.15B
LEON'S FURNITURE LIMITED	10.78x	0.68x	5.34x	3.99%	1.21B
ARHAUS, INC.	15.06x	0.84x	7.99x	-.--%	1.02B
NICK SCALI LIMITED	18.34x	2.52x	7.37x	4.29%	970M
ZIEL HOME FURNISHING TECHNOLOGY CO., LTD.	13.42x	-	-	2.59%	939M
BRISCOE GROUP LIMITED	17.2x	1.1x	6.62x	4.42%	603M
TEMPLE & WEBSTER GROUP LTD	86.82x	0.76x	24.29x	-.--%	460M
Average	23.68x	1.47x	10.16x	2.61%	4.8B
Weighted average by Cap.	21.54x	2.52x	12.49x	1.67%