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 2,281 - -
Change - -16.79% -35.82% 68.82% -52.11% -38.91% - -
Enterprise Value (EV) 1 8,670 8,133 6,986 10,390 6,111 4,368 3,967 3,534
Change - -6.2% -14.11% 48.74% -41.18% -28.53% -9.17% -10.92%
P/E 18.2x 15.7x 42.9x 116x 31.5x 17.5x 15.4x 11.7x
PBR 7.32x 9.35x -15.6x -48x 61.7x 14.9x 8.7x 4.75x
PEG - -1.6x -0.6x -3x 0.4x 1.91x 1.1x 0.4x
Capitalization / Revenue 2.3x 2x 1.52x 2.45x 1.09x 0.63x 0.57x 0.53x
EV / Revenue 2.31x 2.27x 2.31x 3.27x 1.78x 1.2x 1x 0.82x
EV / EBITDA 7.97x 8.74x 12.7x 19.3x 10.2x 7.71x 6.25x 4.65x
EV / EBIT 9.01x 10.3x 17.7x 29x 15.6x 12.8x 9.48x 6.95x
EV / FCF 18.2x 35.4x -104x -48.6x 24.2x 20.3x 21.3x 16.6x
FCF Yield 5.5% 2.83% -0.96% -2.06% 4.13% 4.92% 4.69% 6.04%
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 3,638 3,977 4,311
EBITDA 1 1,087 930.5 550.9 539.1 596.5 566.9 634.4 760.7
EBIT 1 962.6 789.8 393.8 358.2 391.5 340.6 418.5 508.4
Net income 1 688.5 528.6 127.6 72.41 124.8 133.5 177.1 211
Net Debt 1 22.38 937.4 2,367 2,594 2,378 2,087 1,687 1,253
Reference price 2 402.82 311.99 253.48 419.11 198.83 120.46 120.46 120.46
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.49x1.2x7.71x-.--% 2.28B
23.58x3.16x15.08x1.28% 27.36B
18.69x1.74x8.29x1.07% 10.78B
10.16x1.04x6.26x5.76% 2.08B
19.09x1.13x10.11x-.--% 1.45B
18.75x - - 1.84% 1.33B
11.37x0.69x5.49x3.9% 1.19B
16.58x2.22x6.56x5.13% 836M
16.38x1.04x6.3x4.65% 546M
Average 16.90x 1.53x 8.23x 2.63% 5.32B
Weighted average by Cap. 20.83x 2.47x 12.10x 1.52%

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