US · ARHS
Arhaus, Inc.
- Sector
- Consumer Cyclical · Home Improvement
- Headquarters
- Boston Heights, OH 44236
- Website
- arhaus.com
Price · as of 2025-12-31
$7.58
Market cap 1.16B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $30.81 | +306.46% |
| Intrinsic Value(DCF) | $4.35 | -42.61% |
| Graham-Dodd Method(GD) | $5.25 | -30.79% |
| Graham Formula(GF) | $7.82 | +3.15% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $0.00 | $0.47 | |||
| 2021 | $6.22 | $32.21 | $3,115.77 | $0.00 | $9.66 |
| 2022 | $9.12 | $40.98 | $1,364.26 | $6.39 | $59.34 |
| 2023 | $14.40 | $33.79 | $100.42 | $6.85 | $11.42 |
| 2024 | $9.33 | $23.90 | $0.00 | $0.00 | $3.42 |
| 2025 | $8.09 | $30.81 | $1.77 | $5.25 | $7.82 |
AI valuation
Our deep-learning model estimates Arhaus, Inc.'s (ARHS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $30.81
- Current price
- $7.58
- AI upside
- +306.46%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$4.35
-42.61% upside
Graham-Dodd
$5.25
-30.79% upside
Graham Formula
$7.82
+3.15% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ARHS | Arhaus, Inc. | $7.58 | 1.16B | +306% | -43% | -31% | +3% | 75.43 | 2.72 | 0.83 | 8.07 | — | 2.79 | 38.89% | 6.44% | 4.88% | 3.96% | 9.34% | 1.16% | 1.39 | — | 1.37 | 0.56 | 1.80 | -204.00% | 851.00% | 4841.00% | 5.18% | 0.30 | 8.48% | 0.03% | 2.40% | 0.22% | 16.49 | 24.85 | 1.06 | 2.25 |
| ARCO | Arcos Dorados Holdings In… | $8.80 | 1.85B | +102% | +182% | -74% | -10% | 11.05 | 3.24 | 0.37 | 6.41 | — | 3.72 | 13.12% | 7.26% | 3.33% | 29.07% | 9.23% | 5.03% | 3.39 | 6.87 | 0.61 | 0.39 | 3.15 | -1744.00% | 319.00% | -37798.00% | -3.70% | 0.35 | -3.00% | 3.08% | 34.00% | 3.08% | 9.94 | -53.06 | 0.72 | 2.53 |
| GOOS | Canada Goose Holdings Inc… | $12.31 | 1.19B | +105% | -63% | -44% | -49% | 15.00 | 2.87 | 1.15 | 9.52 | 21.37 | 4.61 | 69.94% | 12.17% | 7.03% | 21.62% | 13.61% | 6.69% | 1.37 | 4.00 | 2.67 | 1.30 | 1.98 | 7018.00% | 109.00% | 15347.00% | 17.63% | 0.89 | 28.10% | 0.00% | 0.00% | 11.27% | 11.96 | 7.16 | 1.46 | 2.75 |
| LZB | La-Z-Boy Incorporated | $35.72 | 1.47B | +58% | -57% | -47% | -26% | 16.19 | 1.58 | 0.76 | 6.53 | — | 2.11 | 43.92% | 6.44% | 4.72% | 9.84% | 8.04% | 5.19% | 0.48 | 249.24 | 1.91 | 1.12 | 0.60 | -1696.00% | 304.00% | 805.00% | 7.01% | 0.45 | 9.75% | 2.17% | 35.10% | 7.00% | 13.04 | 15.68 | 0.84 | 3.09 |
| MBC | MasterBrand, Inc. | $10.12 | 1.29B | +201% | -60% | -73% | -81% | 47.57 | 0.94 | 0.46 | 10.80 | — | -3.84 | 29.25% | 4.83% | 0.98% | 2.02% | 3.20% | 0.89% | 1.00 | 1.78 | 1.67 | 0.80 | 5.17 | -7812.00% | 127.00% | -4434.00% | 9.25% | 0.47 | 4.93% | 0.00% | 0.00% | 1.43% | 18.44 | 20.73 | 0.89 | 2.18 |
| PZZA | Papa John's International… | $31.35 | 1.03B | -25% | -59% | — | -76% | 32.67 | -2.42 | 0.51 | 6.83 | — | -2.10 | 28.89% | 4.34% | 1.49% | -7.45% | 68.59% | 3.72% | -0.52 | 2.19 | 0.82 | 0.50 | 1.04 | -6457.00% | -27.00% | 7953.00% | 5.84% | 0.43 | 47.17% | 5.83% | 190.40% | 76.75% | 13.89 | 20.20 | 0.60 | 3.57 |
| RERE | ATRenew Inc. | $5.79 | 2.1B | -19% | +2,496% | -64% | — | -708.10 | 1.58 | 0.36 | 9.84 | — | 1.60 | 19.85% | 0.18% | -0.05% | -0.22% | 0.74% | -0.16% | 0.10 | 1.93 | 3.19 | 2.03 | -4.45 | -9470.00% | 2593.00% | 26729.00% | 10.00% | 0.49 | 37.34% | 0.00% | 0.00% | 3.89% | 123.17 | 6.12 | 0.22 | 3.88 |
| SBH | Sally Beauty Holdings, In… | $16.07 | 1.58B | +295% | -61% | -24% | -6% | 8.03 | 1.98 | 0.43 | 6.98 | 24.97 | 7.85 | 51.62% | 8.86% | 5.29% | 27.54% | 11.27% | 6.92% | 1.97 | 5.09 | 2.26 | 0.46 | 3.31 | 3217.00% | -42.00% | 1880.00% | 10.98% | 0.48 | 7.98% | 0.00% | 0.00% | 8.28% | 9.11 | 17.30 | 0.81 | 2.86 |
| TILE | Interface, Inc. | $31.49 | 1.84B | +35% | -61% | -12% | -16% | 15.29 | 1.47 | 1.28 | 9.92 | 47.15 | 1.70 | 38.75% | 11.82% | 8.37% | 13.69% | 12.81% | 7.89% | 0.22 | 8.39 | 2.34 | 1.04 | 0.97 | 3243.00% | 541.00% | 617.00% | 6.86% | 0.71 | 11.20% | 0.20% | 3.10% | 6.33% | 12.00 | 16.17 | 1.42 | 3.19 |
| TRS | TriMas Corporation | $39.08 | 1.59B | +43,486% | +34,359,102% | +57,361% | +507,629,204% | 0.01 | 0.00 | 0.00 | 0.07 | 0.00 | 0.00 | 21.40% | 6.40% | 18.61% | 34.02% | 11.59% | 16.17% | 0.05 | 2.29 | 2.52 | 0.77 | 0.06 | 40000.00% | 6970681.00% | 53890156.00% | 4509.95% | 0.64 | 19.39% | 431.41% | 5.50% | 438.16% | 0.18 | 0.11 | 0.01 | 0.75 |
| WINA | Winmark Corporation | $456.24 | 1.63B | -32% | -59% | — | -65% | 40.26 | -31.24 | 19.49 | 30.55 | 1069.40 | -29.64 | 96.39% | 63.44% | 48.40% | -79.55% | 19191.61% | 161.05% | -1.21 | 22.31 | 2.49 | 2.19 | 0.96 | 376.00% | 586.00% | 653.00% | 2.67% | 7.92 | 20046.86% | 2.93% | 117.90% | 3.07% | 31.71 | 38.73 | 20.12 | 19.79 |
About Arhaus, Inc.
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.
- CEO
- John Reed
- Employees
- 2.39K
- Beta
- 2.50
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.35 ÷ $7.58) − 1 = -42.61% (DCF, example).