Valuation RH Sao Paulo

Stocks

Delayed Sao Paulo Other stock markets 18:15:06 06/07/2026 +03			5-day change	1st Jan Change
14.78 ^BRL	+0.14%		+0.14%	-12.75%

07-09	RH Insider Sold Shares Worth $20,668,231, According to a Recent SEC Filing	MT
07-09	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	3,129	-	-
Change	-	-16.79%	-35.82%	68.82%	-52.11%	-16.18%	-	-
Enterprise Value (EV) ¹	8,670	8,133	6,986	10,390	6,111	5,187	4,980	4,462
Change	-	-6.2%	-14.11%	48.74%	-41.18%	-15.13%	-4%	-10.4%
P/E	18.2x	15.7x	42.9x	116x	31.5x	29.1x	17.4x	17.2x
PBR	7.32x	9.35x	-15.6x	-48x	61.7x	22.8x	11.7x	6.97x
PEG	-	-1.6x	-0.6x	-3x	0.4x	-2.91x	0.3x	13.23x
Capitalization / Revenue	2.3x	2x	1.52x	2.45x	1.09x	0.86x	0.79x	0.73x
EV / Revenue	2.31x	2.27x	2.31x	3.27x	1.78x	1.43x	1.26x	1.04x
EV / EBITDA	7.97x	8.74x	12.7x	19.3x	10.2x	9.48x	7.53x	5.5x
EV / EBIT	9.01x	10.3x	17.7x	29x	15.6x	15.7x	11.7x	8.89x
EV / FCF	18.2x	35.4x	-104x	-48.6x	24.2x	24.8x	23.2x	19.9x
FCF Yield	5.5%	2.83%	-0.96%	-2.06%	4.13%	4.03%	4.31%	5.02%
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	165.35	165.35	165.35
Nbr of stocks (in thousands)	21,469	23,064	18,219	18,603	18,778	18,926	-	-
Announcement Date	3/29/22 A	3/29/23 A	3/27/24 A	4/2/25 A	3/31/26 A	-	-	-

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.	23.63x	3.08x	14.7x	1.34%	26.11B
NITORI HOLDINGS CO., LTD.	15.38x	1.44x	7.28x	1.36%	8.33B
DUNELM GROUP PLC	10.54x	1.08x	6.49x	5.59%	2.19B
LEON'S FURNITURE LIMITED	10.48x	0.66x	5.2x	4.1%	1.16B
ARHAUS, INC.	16.46x	0.91x	8.61x	-.--%	1.11B
ZIEL HOME FURNISHING TECHNOLOGY CO., LTD.	15.94x	-	-	2.18%	1.11B
NICK SCALI LIMITED	18.4x	2.53x	7.4x	4.35%	958M
BRISCOE GROUP LIMITED	17.97x	1.17x	7.11x	4.19%	624M
TEMPLE & WEBSTER GROUP LTD	87.44x	0.77x	24.52x	-.--%	456M
Average	24.03x	1.45x	10.16x	2.57%	4.67B
Weighted average by Cap.	21.05x	2.44x	12.14x	1.72%