investorscraft@gmail.com

Intrinsic ValueArhaus, Inc. (ARHS)

Previous Close$10.77
Intrinsic Value
Upside potential
Previous Close
$10.77

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Arhaus, Inc. operates as a premium lifestyle brand in the home furnishings sector, specializing in high-quality, artisan-crafted furniture and décor. The company differentiates itself through a vertically integrated supply chain, direct sourcing, and a curated product assortment that emphasizes sustainability and timeless design. Its revenue model combines direct-to-consumer retail, e-commerce, and trade partnerships, targeting affluent homeowners seeking distinctive, durable furnishings. Arhaus competes in the upper mid-market segment, distinguishing itself from mass-market retailers through craftsmanship and exclusivity. The brand’s emphasis on ethical sourcing and limited-edition collections enhances its appeal among design-conscious consumers. With a growing footprint of showrooms and a robust digital presence, Arhaus is positioned to capitalize on the premiumization trend in home goods. Its market position is reinforced by strong brand loyalty and a differentiated value proposition that balances luxury with accessibility.

Revenue Profitability And Efficiency

Arhaus reported revenue of $1.27 billion for FY 2024, with net income of $68.6 million, reflecting a net margin of approximately 5.4%. Operating cash flow stood at $147.1 million, indicating healthy cash generation from core operations. Capital expenditures of $107.4 million suggest ongoing investments in growth initiatives, including retail expansion and supply chain enhancements. The company’s ability to maintain profitability amid competitive pressures underscores its operational discipline.

Earnings Power And Capital Efficiency

Diluted EPS of $0.49 demonstrates modest but stable earnings power. The company’s capital efficiency is evident in its ability to fund growth while maintaining positive operating cash flow. With a focus on premium pricing and controlled inventory turnover, Arhaus balances margin preservation with revenue growth, though its capital-intensive model requires careful allocation to sustain returns.

Balance Sheet And Financial Health

Arhaus holds $197.5 million in cash and equivalents against total debt of $499.5 million, indicating a manageable leverage position. The balance sheet reflects a conservative approach to liquidity, with sufficient flexibility to support expansion. Debt levels are sustainable given the company’s cash flow profile, though investors should monitor leverage ratios in light of cyclical industry risks.

Growth Trends And Dividend Policy

Revenue growth trends align with broader premium home furnishings demand, driven by store expansion and e-commerce penetration. The company’s $0.50 per share dividend signals confidence in cash flow stability, though payout ratios remain modest to prioritize reinvestment. Future growth may hinge on geographic expansion and product category diversification, supported by disciplined capital allocation.

Valuation And Market Expectations

Trading at a market-implied multiple reflective of its niche positioning, Arhaus’ valuation balances growth potential with sector cyclicality. Investors appear to price in steady margin expansion and market share gains, though macroeconomic sensitivity could weigh on near-term performance. The stock’s premium reflects its brand equity and growth runway.

Strategic Advantages And Outlook

Arhaus’ strategic advantages include its artisan-driven supply chain, brand authenticity, and omnichannel reach. The outlook remains positive, with opportunities to scale its showroom footprint and enhance digital capabilities. Risks include consumer discretionary spending volatility and supply chain disruptions, but the company’s differentiated model positions it well for long-term resilience.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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