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 2,570 - -
Change - -16.79% -35.82% 68.82% -52.11% -31.18% - -
Enterprise Value (EV) 1 8,670 8,133 6,986 10,390 6,111 4,658 4,259 3,829
Change - -6.2% -14.11% 48.74% -41.18% -23.78% -8.56% -10.1%
P/E 18.2x 15.7x 42.9x 116x 31.5x 20x 16.9x 13.2x
PBR 7.32x 9.35x -15.6x -48x 61.7x 16.8x 9.8x 5.35x
PEG - -1.6x -0.6x -3x 0.4x 2.69x 0.9x 0.5x
Capitalization / Revenue 2.3x 2x 1.52x 2.45x 1.09x 0.71x 0.65x 0.6x
EV / Revenue 2.31x 2.27x 2.31x 3.27x 1.78x 1.28x 1.07x 0.89x
EV / EBITDA 7.97x 8.74x 12.7x 19.3x 10.2x 8.22x 6.7x 5.03x
EV / EBIT 9.01x 10.3x 17.7x 29x 15.6x 13.8x 10.2x 7.55x
EV / FCF 18.2x 35.4x -104x -48.6x 24.2x 21.7x 22.9x 17.9x
FCF Yield 5.5% 2.83% -0.96% -2.06% 4.13% 4.61% 4.37% 5.58%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 22.13 19.9 5.91 3.62 6.31 6.78 8.044 10.29
Distribution rate - - - - - - - -
Net sales 1 3,759 3,590 3,029 3,181 3,440 3,635 3,972 4,311
EBITDA 1 1,087 930.5 550.9 539.1 596.5 566.9 636 760.7
EBIT 1 962.6 789.8 393.8 358.2 391.5 336.8 415.5 507
Net income 1 688.5 528.6 127.6 72.41 124.8 130.1 178.3 204.7
Net Debt 1 22.38 937.4 2,367 2,594 2,378 2,088 1,690 1,259
Reference price 2 402.82 311.99 253.48 419.11 198.83 135.72 135.72 135.72
Nbr of stocks (in thousands) 21,469 23,064 18,219 18,603 18,778 18,933 - -
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) 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