RH (RH)
Retail-Furniture Stores · Consumer Discretionary · $2.4B
Intrinsic Value (Consensus)
$93.73
Current Price
$126.20
Margin of Safety
-25.7%
25.7% Above Intrinsic Value
Value: $94
Price: $126
Valuation Model Estimates
Current Price: $126.20
DCF (Discounted Cash Flow)
$626.22
Graham Number
$21.34
Earnings Power Value
$61.26
Relative Value (P/E)
$126.20
Dividend Discount Model
Not applicable
—
Consensus Value
$93.73
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $6.31
- EPS (Forward)
- $7.57
- Book Value
- $3.21
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 205.9%
- Debt/Equity
- 2%
- Revenue Growth
- -3.7%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance