RH
RH
Price:  
195.60 
USD
Volume:  
906,047.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RH Intrinsic Value

38.10 %
Upside

What is the intrinsic value of RH?

As of 2025-05-22, the Intrinsic Value of RH (RH) is 270.20 USD. This RH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 195.60 USD, the upside of RH is 38.10%.

The range of the Intrinsic Value is 119.71 - 826.94 USD

Is RH undervalued or overvalued?

Based on its market price of 195.60 USD and our intrinsic valuation, RH (RH) is undervalued by 38.10%.

195.60 USD
Stock Price
270.20 USD
Intrinsic Value
Intrinsic Value Details

RH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 119.71 - 826.94 270.20 38.1%
DCF (Growth 10y) 154.92 - 885.98 312.28 59.7%
DCF (EBITDA 5y) 80.72 - 221.44 130.56 -33.3%
DCF (EBITDA 10y) 128.57 - 317.42 197.08 0.8%
Fair Value 26.53 - 26.53 26.53 -86.44%
P/E 55.75 - 95.18 78.06 -60.1%
EV/EBITDA (25.84) - 149.69 53.55 -72.6%
EPV (12.97) - 87.77 37.40 -80.9%
DDM - Stable 33.57 - 106.45 70.01 -64.2%
DDM - Multi 99.05 - 251.56 143.03 -26.9%

RH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,663.59
Beta 2.90
Outstanding shares (mil) 18.73
Enterprise Value (mil) 6,896.65
Market risk premium 4.60%
Cost of Equity 8.66%
Cost of Debt 9.10%
WACC 8.12%