Quick read
Fair Value Engine
Decision-focused synthesis of expected stock prices combining relative peer multiples and intrinsic models.
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot
RH stock price vs ETSY: inconclusive
— current versus $251.67 implied using P/E multiple.
Price gap
N/A
Coverage
High · 80%
Free account · revisit it from your workspace
Quick read
Decision-focused synthesis of expected stock prices combining relative peer multiples and intrinsic models.
Metric-by-metric
Filter, sort, and scan where each company leads, where gaps are small, and where comparisons are not meaningful.
| Metric | RH | ETSY | Spread |
|---|---|---|---|
Revenue growth (YoY) RH: FY 2025 -> FY 2026 | ETSY: FY 2024 -> FY 2025 | 8.1% | 2.7% | RH leads by 204.0% Higher Revenue growth |
Gross margin | 44.1% | 71.6% | ETSY leads by 38.5% Higher Gross margin |
EBITDA margin | 22.0% | 13.4% | RH leads by 63.8% Higher EBITDA margin |
EV/Revenue | N/M | 2.29x | Insufficient data No additional context |
P/E | N/M | 39.88x | Not comparable Not comparable |
Net debt / EBITDA | -0.2 | 3.9 | RH leads by 106.1% Lower Net debt / EBITDA |
Statements
Core income statement and balance sheet metrics aligned to the reporting windows.
| Metric | RH | Delta vs ETSY | ETSY |
|---|---|---|---|
| Revenue | $3.44B | 19.3% higher | $2.88B |
| Gross profit | $1.52B | 26.6% lower | $2.07B |
| Operating income | $387.27M | 45.5% higher | $266.21M |
| EBITDA | $755.50M | 95.3% higher | $386.77M |
| Net income | $124.79M | 23.4% lower | $162.98M |
| EPS | 6.3 | 354.0% higher | 1.4 |
| Revenue growth | 8.1% | 204.0% higher | 2.7% |
| Gross margin | 44.1% | 38.5% lower | 71.6% |
| Operating margin | 11.3% | 22.0% higher | 9.2% |
| EBITDA margin | 22.0% | 63.8% higher | 13.4% |
| Net margin | 3.6% | 35.8% lower | 5.7% |
Trendline
Track multi-year revenue, earnings, and margin direction before underwriting a rerating.
Price framework
Market cap + debt - cash, shown for the current pair and benchmark median context.
Price framework
Baseline discounted cash flow model estimating total intrinsic firm value first, then bridging to an implied stock price per share.
Risk control
Financial health checks to separate durable balance sheets from potential value traps.
Distress zone
Comparable set
Place both companies in context relative to a wider comparable universe.
LLM-powered Synthesis
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.