%
See Also
Upscale homeware brand RH, which sells $5,000 dining tables and $10,000 couches, admits its pricing was 'arrogant'Restoration Hardware
(RH) - basic shares outstandingCanopy Growth (WEED) Stock Forecast, Price Targets and Analysts Predictions - TipRanks.comRestoration Hardware
(RH) - Market capitalizationUpside
As of 2024-09-16, the Intrinsic Value of RH (RH) is 332.27 USD. This RH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 321.87 USD, the upside of RH is %.
The range of the Intrinsic Value is 156.57 - 1,056.46 USD
321.87 USD
Stock Price
332.27 USD
Intrinsic Value
Intrinsic Value Details
RH Intrinsic Value - Valuation Summary
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 156.57 - 1,056.46 | 332.27 | 3.2% |
| DCF (Growth 10y) | 175.68 - 1,029.11 | 344.53 | 7.0% |
| DCF (EBITDA 5y) | 115.29 - 222.66 | 164.61 | -48.9% |
| DCF (EBITDA 10y) | 151.53 - 303.33 | 217.95 | -32.3% |
| Fair Value | 111.20 - 111.20 | 111.20 | -65.45% |
| P/E | 71.26 - 143.83 | 107.23 | -66.7% |
| EV/EBITDA | 4.83 - 182.21 | 94.08 | -70.8% |
| EPV | 105.67 - 284.66 | 195.17 | -39.4% |
| DDM - Stable | 39.65 - 131.54 | 85.59 | -73.4% |
| DDM - Multi | 128.93 - 340.45 | 187.98 | -41.6% |
RH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) | 5,938.50 |
| Beta | 2.17 |
| Outstanding shares (mil) | 18.45 |
| Enterprise Value (mil) | 8,883.50 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.45% |
| Cost of Debt | 8.44% |
| WACC | 7.91% |
