Stock Analysis on Net

RH (NYSE:RH)

$22.49

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

Enterprise Value (EV)

Microsoft Excel

Current Enterprise Value (EV)

RH, current enterprise value calculation

Microsoft Excel
Current share price (P)
No. shares of common stock outstanding
US$ in thousands
Common equity (market value)1
Add: Preferred stock, $0.0001 par value per share, no shares issued or outstanding (per books)
Total equity
Add: Convertible senior notes due 2024, net (per books)
Add: Convertible senior notes due 2023, net (per books)
Add: Convertible senior notes due 2020, net (per books)
Add: Convertible senior notes due 2019, net (per books)
Add: Current portion of term loans (per books)
Add: Current finance lease liabilities (per books)
Add: Current portion of equipment promissory notes (per books)
Add: Asset based credit facility (per books)
Add: Term loan B, net (per books)
Add: Term loan B-2, net (per books)
Add: Term loan, net (per books)
Add: Real estate loans (per books)
Add: Convertible senior notes due 2024, net (per books)
Add: Convertible senior notes due 2023, net (per books)
Add: Convertible senior notes due 2020, net (per books)
Add: Convertible senior notes due 2019, net (per books)
Add: Non-current finance lease liabilities (per books)
Add: Non-current portion of equipment promissory notes, net (per books)
Total equity and debt
Less: Cash and cash equivalents
Less: Restricted cash
Enterprise value (EV)

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

1 Common equity (market value) = Share price × No. shares of common stock outstanding
= ×


Historical Enterprise Value (EV)

RH, EV calculation

Microsoft Excel
Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Share price1, 2
No. shares of common stock outstanding1
US$ in thousands
Common equity (market value)3
Add: Preferred stock, $0.0001 par value per share, no shares issued or outstanding (book value)
Total equity
Add: Convertible senior notes due 2024, net (book value)
Add: Convertible senior notes due 2023, net (book value)
Add: Convertible senior notes due 2020, net (book value)
Add: Convertible senior notes due 2019, net (book value)
Add: Current portion of term loans (book value)
Add: Current finance lease liabilities (book value)
Add: Current portion of equipment promissory notes (book value)
Add: Asset based credit facility (book value)
Add: Term loan B, net (book value)
Add: Term loan B-2, net (book value)
Add: Term loan, net (book value)
Add: Real estate loans (book value)
Add: Convertible senior notes due 2024, net (book value)
Add: Convertible senior notes due 2023, net (book value)
Add: Convertible senior notes due 2020, net (book value)
Add: Convertible senior notes due 2019, net (book value)
Add: Non-current finance lease liabilities (book value)
Add: Non-current portion of equipment promissory notes, net (book value)
Total equity and debt
Less: Cash and cash equivalents
Less: Restricted cash
Enterprise value (EV)

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 Data adjusted for splits and stock dividends.

2 Closing price as at the filing date of RH Annual Report.

3 2023 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= ×

Item Description The company
EV Enterprise value is total company value (the market value of common equity, debt, and preferred equity) minus the value of cash and short-term investments. RH EV decreased from 2021 to 2022 and from 2022 to 2023.