Stock Analysis on Net

RH (NYSE:RH)

This company has been moved to the archive! The financial data has not been updated since May 26, 2023.

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

RH, EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Net income 528,642 688,546 271,815 220,375 150,639 2,180
Add: Income tax expense (91,358) 133,558 104,598 48,807 30,514 27,971
Earnings before tax (EBT) 437,284 822,104 376,413 269,182 181,153 30,151
Add: Interest expense 151,730 66,883 70,648 88,509 75,908 63,084
Earnings before interest and tax (EBIT) 589,014 888,987 447,061 357,691 257,061 93,235
Add: Depreciation and amortization 108,588 96,022 100,040 100,739 74,346 70,135
Earnings before interest, tax, depreciation and amortization (EBITDA) 697,602 985,009 547,101 458,430 331,407 163,370

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. RH EBITDA increased from 2021 to 2022 but then slightly decreased from 2022 to 2023 not reaching 2021 level.

Enterprise Value to EBITDA Ratio, Current

RH, current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 7,094,484
Earnings before interest, tax, depreciation and amortization (EBITDA) 697,602
Valuation Ratio
EV/EBITDA 10.17
Benchmarks
EV/EBITDA, Competitors1
Amazon.com Inc. 24.27
Home Depot Inc. 16.97
Lowe’s Cos. Inc. 13.49
TJX Cos. Inc. 18.21
EV/EBITDA, Sector
Consumer Discretionary Distribution & Retail 21.64
EV/EBITDA, Industry
Consumer Discretionary 21.36

Based on: 10-K (reporting date: 2023-01-28).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

RH, historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 7,068,341 7,899,389 13,601,921 3,549,916 3,033,712 2,906,594
Earnings before interest, tax, depreciation and amortization (EBITDA)2 697,602 985,009 547,101 458,430 331,407 163,370
Valuation Ratio
EV/EBITDA3 10.13 8.02 24.86 7.74 9.15 17.79
Benchmarks
EV/EBITDA, Competitors4
Amazon.com Inc. 19.88 28.04 21.27 32.24 26.57
Home Depot Inc. 12.29 14.08 16.53 12.34 13.36
Lowe’s Cos. Inc. 11.98 12.43 14.41 8.98 18.22
TJX Cos. Inc. 15.36 13.00 65.35 10.33 12.61
EV/EBITDA, Sector
Consumer Discretionary Distribution & Retail 17.44 20.13 20.16 24.23 21.23
EV/EBITDA, Industry
Consumer Discretionary 17.94 19.55 21.16 29.01 17.75

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).

1 See details »

2 See details »

3 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 7,068,341 ÷ 697,602 = 10.13

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. RH EV/EBITDA ratio decreased from 2021 to 2022 but then slightly increased from 2022 to 2023.