%
See Also
Can Royal Caribbean Stock Double Again in 2024? | The Motley FoolRoyal Caribbean (RCL) Stock Forecast, Price Targets and Analysts Predictions - TipRanks.comRoyal Caribbean Cruises Stock Price | RCL Stock Quote, News, and History | Markets InsideriExec RLC (RLC) Price Prediction 2024, 2025–2030 | CoinCodexUpside
As of 2024-04-21, the Intrinsic Value of RH (RH) is 332.23 USD. This RH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 240.41 USD, the upside of RH is %.
The range of the Intrinsic Value is 146.81 - 1,255.43 USD
240.41 USD
Stock Price
332.23 USD
Intrinsic Value
Intrinsic Value Details
RH Intrinsic Value - Valuation Summary
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 146.81 - 1,255.43 | 332.23 | 38.2% |
| DCF (Growth 10y) | 179.01 - 1,303.11 | 369.55 | 53.7% |
| DCF (EBITDA 5y) | 91.15 - 182.84 | 128.25 | -46.7% |
| DCF (EBITDA 10y) | 140.34 - 288.55 | 200.42 | -16.6% |
| Fair Value | 174.12 - 174.12 | 174.12 | -27.57% |
| P/E | 83.02 - 172.62 | 129.79 | -46.0% |
| EV/EBITDA | (1.98) - 179.91 | 82.53 | -65.7% |
| EPV | 87.97 - 271.16 | 179.57 | -25.3% |
| DDM - Stable | 60.11 - 189.06 | 124.58 | -48.2% |
| DDM - Multi | 125.21 - 314.85 | 180.21 | -25.0% |
RH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) | 4,404.31 |
| Beta | 3.13 |
| Outstanding shares (mil) | 18.32 |
| Enterprise Value (mil) | 7,335.30 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.21% |
| Cost of Debt | 8.91% |
| WACC | 8.40% |
