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 2,139 - -
Change - -16.79% -35.82% 68.82% -52.11% -42.7% - -
Enterprise Value (EV) 1 8,670 8,133 6,986 10,390 6,111 4,226 3,826 3,393
Change - -6.2% -14.11% 48.74% -41.18% -30.85% -9.48% -11.33%
P/E 18.2x 15.7x 42.9x 116x 31.5x 16.4x 14.4x 11x
PBR 7.32x 9.35x -15.6x -48x 61.7x 14x 8.16x 4.46x
PEG - -1.6x -0.6x -3x 0.4x 1.79x 1.1x 0.3x
Capitalization / Revenue 2.3x 2x 1.52x 2.45x 1.09x 0.59x 0.54x 0.5x
EV / Revenue 2.31x 2.27x 2.31x 3.27x 1.78x 1.16x 0.96x 0.79x
EV / EBITDA 7.97x 8.74x 12.7x 19.3x 10.2x 7.46x 6.03x 4.46x
EV / EBIT 9.01x 10.3x 17.7x 29x 15.6x 12.5x 9.18x 6.67x
EV / FCF 18.2x 35.4x -104x -48.6x 24.2x 19.7x 20.5x 15.9x
FCF Yield 5.5% 2.83% -0.96% -2.06% 4.13% 5.08% 4.87% 6.29%
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 72.41 124.8 133.8 170.8 204.7
Net Debt 1 22.38 937.4 2,367 2,594 2,378 2,087 1,687 1,253
Reference price 2 402.82 311.99 253.48 419.11 198.83 112.99 112.99 112.99
Nbr of stocks (in thousands) 21,469 23,064 18,219 18,603 18,778 18,933 - -
Announcement Date 3/29/22 3/29/23 3/27/24 4/2/25 3/31/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
Average
Weighted average by Cap.

Y-o-Y evolution of P/E

Valuation ratios - P/E - RH

Historical PBR trend

Valuation ratios - PBR - RH

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - RH

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - RH


Year-on-year evolution of the Yield

Valuation ratios - Yield - RH