Valuation RH London S.E.

Stocks

Market Closed - London S.E. Other stock markets 12:05:09 2025-10-31 EDT			After hours 19:56:40
171.80 ^USD	-3.71%		181.12	+5.43%

07-08	RH Insider Sold Shares Worth $20,668,231, According to a Recent SEC Filing	MT
07-08	RH CEO Gary Friedman Sells 125,000 Shares	MT

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	3,363	-	-
Change	-	-16.79%	-35.82%	68.82%	-52.11%	-9.93%	-	-
Enterprise Value (EV) ¹	8,670	8,133	6,986	10,390	6,111	5,420	5,213	4,695
Change	-	-6.2%	-14.11%	48.74%	-41.18%	-11.31%	-3.83%	-9.93%
P/E	18.2x	15.7x	42.9x	116x	31.5x	31.3x	18.7x	18.5x
PBR	7.32x	9.35x	-15.6x	-48x	61.7x	24.5x	12.6x	7.49x
PEG	-	-1.6x	-0.6x	-3x	0.4x	-3.13x	0.3x	14.22x
Capitalization / Revenue	2.3x	2x	1.52x	2.45x	1.09x	0.93x	0.85x	0.78x
EV / Revenue	2.31x	2.27x	2.31x	3.27x	1.78x	1.49x	1.32x	1.09x
EV / EBITDA	7.97x	8.74x	12.7x	19.3x	10.2x	9.9x	7.88x	5.79x
EV / EBIT	9.01x	10.3x	17.7x	29x	15.6x	16.4x	12.2x	9.35x
EV / FCF	18.2x	35.4x	-104x	-48.6x	24.2x	25.9x	24.3x	21x
FCF Yield	5.5%	2.83%	-0.96%	-2.06%	4.13%	3.86%	4.11%	4.77%
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	3,629	3,951	4,298
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	330.9	426.7	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	2,058	1,850	1,332
Reference price ²	402.82	311.99	253.48	419.11	198.83	177.68	177.68	177.68
Nbr of stocks (in thousands)	21,469	23,064	18,219	18,603	18,778	18,926	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WILLIAMS-SONOMA, INC.	24.99x	3.26x	15.62x	1.26%	27.6B
NITORI HOLDINGS CO., LTD.	16.26x	1.52x	7.68x	1.28%	8.69B
DUNELM GROUP PLC	11.44x	1.15x	6.92x	5.15%	2.35B
LEON'S FURNITURE LIMITED	10.79x	0.67x	5.32x	4.01%	1.19B
ARHAUS, INC.	16.5x	0.91x	8.63x	-.--%	1.12B
ZIEL HOME FURNISHING TECHNOLOGY CO., LTD.	16.03x	-	-	2.19%	1.11B
NICK SCALI LIMITED	17.57x	2.43x	7.12x	4.54%	923M
BRISCOE GROUP LIMITED	18.12x	1.18x	7.18x	4.16%	630M
HAVERTY FURNITURE COMPANIES, INC.	14.58x	-	-	-	409M
Average	16.25x	1.59x	8.35x	2.82%	4.89B
Weighted average by Cap.	21.37x	2.61x	12.73x	1.65%