Arhaus, Inc.

Arhaus, Inc.

ARHS·NASDAQ

$6.51

-0.31%
Consumer CyclicalHome Improvement

Arhaus, Inc. operates as a lifestyle brand and premium retailer in the home furnishings market. It provides merchandise assortments across various categories, including furniture, lighting, textiles, décor, and outdoor. The company's furniture products comprise bedroom, dining room, living room, and home office furnishings, which includes sofas, dining tables and chairs, accent chairs, console and coffee tables, beds, headboards, dressers, desks, bookcases and modular storage, etc.; and outdoor products include outdoor dining tables, chairs, chaises and other furniture, lighting, textiles, décor, umbrellas, and fire pits. It also offers lighting products, such as various distinct and artistic lighting fixtures, including chandeliers, pendants, table and floor lamps, and sconces; textile products comprising handcrafted indoor and outdoor rugs, bed linens, and pillows and throws; and décor products, including various wall art to mirrors, vases to candles, and other decorative accessories. The company distributes its products through an omni-channel model comprising showrooms, e-commerce platform, catalog, and in-home designer services. As of December 31, 2021, it operated through a network of 71 traditional showrooms, 5 Design Studios, and 3 Outlets, as well as 58 showrooms with in-home interior designers. The company was founded in 1986 and is headquartered in Boston Heights, Ohio.

At a Glance

Live Snapshot
Market Cap$921.43M
EPS0.4800
P/E Ratio13.56
Earnings Date08/06/2026
Arhaus, Inc.

Arhaus, Inc. Fair Value Envelope

ARHS · NASDAQ

Our analysis suggests that ARHS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $6.51, this represents a potential HIDDEN relative to our calculated worth for Arhaus, Inc..

Intrinsic Value
Current Price: $6.51

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$59.8B
+ Cash & Equivalents$253.4M
Firm Value$60.0B
- Debt$580.6M
Equity Value$59.4B
/ Shares Outstanding141,059,709B
DCF Value$421
UNDERVALUED BY 6372%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$203.1M
$301.4M
$447.4M
$663.9M
$985.4M
$1.5B
$2.2B
$3.2B
$4.8B
$7.1B
Maintenance CapEx
-$23.1M
-$34.3M
-$50.9M
-$75.6M
-$112.1M
-$166.4M
-$247.0M
-$366.6M
-$544.1M
-$807.5M
Owner Earnings
$180.0M
$267.1M
$396.4M
$588.4M
$873.2M
$1.3B
$1.9B
$2.9B
$4.2B
$6.3B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$166.7M
$229.0M
$314.7M
$432.5M
$594.3M
$816.7M
$1.1B
$1.5B
$2.1B
$2.9B
Terminal Value represents 82.8% of Enterprise Value