As of 2025-05-13, the Intrinsic Value of RH (RH) is 271.26 USD. This RH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 226.04 USD, the upside of RH is 20.00%.
The range of the Intrinsic Value is 118.89 - 849.41 USD
Based on its market price of 226.04 USD and our intrinsic valuation, RH (RH) is undervalued by 20.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 118.89 - 849.41 | 271.26 | 20.0% |
| DCF (Growth 10y) | 153.97 - 909.81 | 313.46 | 38.7% |
| DCF (EBITDA 5y) | 80.50 - 227.14 | 130.71 | -42.2% |
| DCF (EBITDA 10y) | 128.13 - 324.08 | 197.40 | -12.7% |
| Fair Value | 26.53 - 26.53 | 26.53 | -88.26% |
| P/E | 55.59 - 95.75 | 78.78 | -65.1% |
| EV/EBITDA | (25.84) - 169.68 | 58.24 | -74.2% |
| EPV | (13.34) - 89.82 | 38.24 | -83.1% |
| DDM - Stable | 33.39 - 106.54 | 69.97 | -69.0% |
| DDM - Multi | 98.42 - 251.79 | 142.45 | -37.0% |
| Market Cap (mil) | 4,233.73 |
| Beta | 2.91 |
| Outstanding shares (mil) | 18.73 |
| Enterprise Value (mil) | 7,466.79 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.69% |
| Cost of Debt | 9.10% |
| WACC | 8.11% |