AI Tokens
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 FCFF (EV/FCFF)

Microsoft Excel

Free Cash Flow to The Firm (FCFF)

RH, FCFF 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
Net noncash charges 373,444 252,316 335,735 199,356 190,761 215,592
Change in assets and liabilities (498,399) (278,748) (106,780) (80,543) (40,844) 337,330
Net cash provided by operating activities 403,687 662,114 500,770 339,188 300,556 555,102
Cash paid for interest, net of tax1 105,719 33,073 19,674 35,445 25,920 2,029
Capitalized interest for capital projects, net of tax2 3,873 10,230 4,024 4,038 2,612 238
Capital expenditures (173,642) (185,383) (111,126) (93,623) (136,736) (112,455)
Finance lease right-of-use assets obtained in exchange for lease obligations, net of lease terminations (109,015) (89,617) (57,873) (42,122) (1,534) (847)
Free cash flow to the firm (FCFF) 230,622 430,417 355,469 242,925 190,818 444,067

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).


The financial performance regarding cash generation exhibits a cyclical pattern characterized by a significant contraction in 2019, a multi-year recovery peaking in 2022, and a subsequent decline in 2023. Both operating cash flows and free cash flow to the firm (FCFF) follow nearly identical trajectories, suggesting that the primary drivers of FCFF volatility are operational rather than shifts in capital expenditure strategy.

Operating Cash Flow Trends
Net cash provided by operating activities experienced a sharp decline of approximately 46% between February 2018 and February 2019. This was followed by a period of consistent growth, with cash flows increasing from 339,188 thousand in 2020 to a peak of 662,114 thousand in January 2022. However, this momentum reversed in 2023, as operating cash flows fell to 403,687 thousand, representing a 39% decrease from the previous year's peak.
Free Cash Flow to the Firm (FCFF) Analysis
FCFF mirrored the volatility of operating activities, dropping from 444,067 thousand in 2018 to 190,818 thousand in 2019. A steady recovery occurred over the next three years, reaching 430,417 thousand by January 2022. The 2023 fiscal year saw a significant contraction in FCFF to 230,622 thousand, returning the figure to levels similar to those observed in 2020.
Capital Expenditure and Investment Patterns
The variance between operating cash flow and FCFF indicates the level of capital investment. A notable increase in this gap occurred in 2022, where the difference reached 231,697 thousand, the highest in the analyzed period. This suggests a period of intensified capital deployment. In 2023, while the gap narrowed to 173,065 thousand, the overall reduction in FCFF was driven primarily by the decline in operating cash flow rather than a reduction in investment spending.
Cash Flow Stability and Volatility
The data reveals high volatility in cash generation. The company transitioned from a high-cash-flow environment in 2018 to a trough in 2019, followed by a growth phase that culminated in 2022. The sharp decline in both metrics in 2023 indicates a regression in cash-generating efficiency or a significant shift in working capital requirements during that period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Interest Paid, Net of Tax

RH, interest paid, net of tax 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
Effective Income Tax Rate (EITR)
EITR1 21.00% 16.20% 27.80% 18.10% 16.80% 92.80%
Interest Paid, Net of Tax
Cash paid for interest, before tax 133,821 39,466 27,249 43,278 31,154 28,180
Less: Cash paid for interest, tax2 28,102 6,393 7,575 7,833 5,234 26,151
Cash paid for interest, net of tax 105,719 33,073 19,674 35,445 25,920 2,029
Interest Costs Capitalized, Net of Tax
Capitalized interest for capital projects, before tax 4,903 12,208 5,574 4,930 3,139 3,304
Less: Capitalized interest for capital projects, tax3 1,030 1,978 1,550 892 527 3,066
Capitalized interest for capital projects, net of tax 3,873 10,230 4,024 4,038 2,612 238

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 2023 Calculation
Cash paid for interest, tax = Cash paid for interest × EITR
= 133,821 × 21.00% = 28,102

3 2023 Calculation
Capitalized interest for capital projects, tax = Capitalized interest for capital projects × EITR
= 4,903 × 21.00% = 1,030


The financial data indicates a significant escalation in interest expenses over the observed six-year period, characterized by a substantial increase in cash outflows for interest payments and fluctuating tax rates.

Cash Paid for Interest, Net of Tax
A pronounced upward trend is observed in cash paid for interest. After a relatively low base in February 2018 of $2,029 thousand, expenses surged to $25,920 thousand in February 2019. While there was a temporary contraction in January 2021 to $19,674 thousand, the expenditure climbed sharply thereafter, reaching a peak of $105,719 thousand by January 2023. This represents a more than fifty-fold increase from the start of the period, with the most dramatic acceleration occurring between January 2022 and January 2023.
Capitalized Interest for Capital Projects, Net of Tax
Capitalized interest exhibited a period of growth followed by a recent decline. Values rose from $238 thousand in February 2018 to a peak of $10,230 thousand in January 2022. However, this trend reversed in January 2023, with capitalized interest falling to $3,873 thousand. The divergence between the sharp increase in cash paid for interest and the decrease in capitalized interest in the final year suggests a shift toward higher immediate financing costs rather than long-term asset capitalization.
Effective Income Tax Rate (EITR)
The effective income tax rate showed extreme volatility in the initial period, recording an anomalous 92.80% in February 2018. In subsequent years, the rate stabilized within a range of 16.20% to 27.80%. The most recent figure as of January 2023 stands at 21.00%, reflecting a more normalized tax environment compared to the 2018 fiscal year.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Enterprise Value to FCFF Ratio, Current

RH, current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 7,094,484
Free cash flow to the firm (FCFF) 230,622
Valuation Ratio
EV/FCFF 30.76
Benchmarks
EV/FCFF, Competitors1
Amazon.com Inc. 281.35
Home Depot Inc. 28.41
Lowe’s Cos. Inc. 18.89
TJX Cos. Inc. 29.96
EV/FCFF, Sector
Consumer Discretionary Distribution & Retail 57.38
EV/FCFF, Industry
Consumer Discretionary 47.37

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

1 Click competitor name to see calculations.

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


Enterprise Value to FCFF Ratio, Historical

RH, historical EV/FCFF 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
Free cash flow to the firm (FCFF)2 230,622 430,417 355,469 242,925 190,818 444,067
Valuation Ratio
EV/FCFF3 30.65 18.35 38.26 14.61 15.90 6.55
Benchmarks
EV/FCFF, Competitors4
Amazon.com Inc. 45.92 — — — — —
Home Depot Inc. 27.17 25.12 20.22 — — —
Lowe’s Cos. Inc. 19.56 19.56 14.88 — — —
TJX Cos. Inc. 31.93 33.03 18.30 — — —
EV/FCFF, Sector
Consumer Discretionary Distribution & Retail 38.32 111.04 130.00 — — —
EV/FCFF, Industry
Consumer Discretionary 33.07 51.09 60.31 — — —

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/FCFF = EV ÷ FCFF
= 7,068,341 ÷ 230,622 = 30.65

4 Click competitor name to see calculations.


The Enterprise Value to Free Cash Flow to the Firm (EV/FCFF) ratio exhibits significant volatility over the analyzed six-year period, characterized by sharp expansions and subsequent corrections. The ratio transitioned from a valuation low of 6.55 in February 2018 to a peak of 38.26 in January 2021, before fluctuating significantly in the subsequent years.

Enterprise Value Trends
Enterprise Value remained relatively stable between 2018 and 2020, ranging from approximately 2.9 billion to 3.5 billion US$. A substantial surge occurred in January 2021, with the value peaking at 13.6 billion US$. This was followed by a marked contraction in 2022 and 2023, where the value declined to 7.9 billion and 7.1 billion US$, respectively.
Free Cash Flow to the Firm (FCFF) Performance
FCFF demonstrated an inconsistent trajectory. After a decline from 444 million US$ in 2018 to 191 million US$ in 2019, the figure recovered steadily, reaching a period high of 430 million US$ in January 2022. However, a sharp contraction occurred by January 2023, with FCFF falling to 231 million US$, representing a decrease of nearly 46% year-over-year.
EV/FCFF Ratio Interpretation
The fluctuations in the EV/FCFF ratio were driven by different factors across the timeline. The spike to 38.26 in 2021 was primarily the result of the rapid expansion in Enterprise Value, as FCFF growth did not keep pace with the valuation increase. The ratio decreased to 18.35 in 2022 due to a combination of lower Enterprise Value and peak FCFF. Conversely, the rise to 30.65 in 2023 was driven by the significant erosion of FCFF, despite a further slight decrease in Enterprise Value.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?