As of 2024-12-15, the Intrinsic Value of RH (RH) is
311.54 USD. This RH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 446.04 USD, the upside of RH is
-30.20%.
The range of the Intrinsic Value is 142.39 - 998.62 USD
311.54 USD
Intrinsic Value
RH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
142.39 - 998.62 |
311.54 |
-30.2% |
| DCF (Growth 10y) |
164.18 - 984.73 |
328.48 |
-26.4% |
| DCF (EBITDA 5y) |
95.40 - 265.82 |
145.36 |
-67.4% |
| DCF (EBITDA 10y) |
132.39 - 339.39 |
198.20 |
-55.6% |
| Fair Value |
46.70 - 46.70 |
46.70 |
-89.53% |
| P/E |
27.91 - 147.90 |
83.71 |
-81.2% |
| EV/EBITDA |
(30.53) - 185.27 |
65.76 |
-85.3% |
| EPV |
80.79 - 238.71 |
159.75 |
-64.2% |
| DDM - Stable |
17.29 - 54.71 |
36.00 |
-91.9% |
| DDM - Multi |
139.93 - 347.58 |
199.93 |
-55.2% |
RH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,242.82 |
| Beta |
2.44 |
| Outstanding shares (mil) |
18.48 |
| Enterprise Value (mil) |
11,254.29 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.82% |
| Cost of Debt |
10.08% |
| WACC |
8.65% |