/
DCF Valuation
Base-case fair value
$97.61
Intrinsic $130.14 · 25% MOS
Current price: $135.67
Base-case summary
Our base-case DCF for Rh (RH) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $232M in trailing free cash flow, this produces an intrinsic value of $130.14 per share. A 25% safety margin gives a fair value of $97.61, suggesting the stock is currently 28% overvalued against the $135.67 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$232M
Cash & equivalents
$54M
Total debt
$1.6B
Shares outstanding
19M