investorscraft@gmail.com

Intrinsic ValueRh (0KTF.L)

Previous Close£196.73
Intrinsic Value
Upside potential
Previous Close
£196.73

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

RH operates as a premium retailer in the home furnishings sector, targeting affluent consumers with high-end furniture, lighting, textiles, and decor. The company differentiates itself through its curated retail galleries, Source Books catalogs, and e-commerce platforms, including rh.com and niche sites like rhbabyandchild.com. RH's vertically integrated model allows control over design, sourcing, and distribution, reinforcing its luxury positioning. The brand competes in the specialty retail space, leveraging exclusivity and experiential retail to maintain pricing power. With a presence in 30 U.S. states, Canada, and the UK, RH focuses on aspirational home design, often serving as a trendsetter in the upscale home furnishings market. Its Waterworks subsidiary further strengthens its premium bathware and kitchen offerings, catering to high-net-worth clientele.

Revenue Profitability And Efficiency

RH reported revenue of $3.18B for the period, with net income of $72.4M, reflecting a net margin of approximately 2.3%. Operating cash flow stood at $17.1M, while capital expenditures were -$230.8M, indicating significant reinvestment in retail galleries and infrastructure. The diluted EPS of $3.62 suggests moderate earnings power relative to its market cap.

Earnings Power And Capital Efficiency

The company's earnings are pressured by high operating costs, including its premium retail footprint and inventory investments. With a beta of 2.36, RH exhibits high sensitivity to market cycles, reflecting its discretionary consumer exposure. The lack of dividends suggests a focus on growth reinvestment rather than shareholder payouts.

Balance Sheet And Financial Health

RH's balance sheet shows $30.4M in cash against $3.94B in total debt, indicating a leveraged position. The negative free cash flow (-$213.7M) raises liquidity concerns, though this may align with strategic expansion. The capital-intensive model requires careful debt management, especially given cyclical demand risks.

Growth Trends And Dividend Policy

RH's growth relies on gallery expansions and e-commerce penetration, with no current dividend policy. The company's premium positioning may support long-term pricing power, but macroeconomic headwinds could dampen near-term demand. Its capital expenditures signal ongoing investments in physical and digital channels.

Valuation And Market Expectations

At a $3.58B market cap, RH trades at a premium to traditional retailers, reflecting its luxury branding. Investors appear to price in future margin expansion and market share gains, though execution risks remain given its high leverage and cyclical exposure.

Strategic Advantages And Outlook

RH's key strengths include its aspirational brand, curated product ecosystem, and direct-to-consumer model. However, its outlook depends on sustaining discretionary spending among affluent consumers and managing debt. Success hinges on balancing growth investments with profitability in a competitive sector.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount