HELE
Helen of Troy Ltd
Price:  
26.73 
USD
Volume:  
864,522.00
Bermuda | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HELE Intrinsic Value

264.30 %
Upside

What is the intrinsic value of HELE?

As of 2025-06-21, the Intrinsic Value of Helen of Troy Ltd (HELE) is 97.37 USD. This HELE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.73 USD, the upside of Helen of Troy Ltd is 264.30%.

The range of the Intrinsic Value is 64.17 - 167.97 USD

Is HELE undervalued or overvalued?

Based on its market price of 26.73 USD and our intrinsic valuation, Helen of Troy Ltd (HELE) is undervalued by 264.30%.

26.73 USD
Stock Price
97.37 USD
Intrinsic Value
Intrinsic Value Details

HELE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 64.17 - 167.97 97.37 264.3%
DCF (Growth 10y) 81.60 - 189.57 116.45 335.7%
DCF (EBITDA 5y) 37.72 - 66.99 48.31 80.7%
DCF (EBITDA 10y) 56.72 - 90.78 69.63 160.5%
Fair Value 26.97 - 26.97 26.97 0.91%
P/E 33.73 - 62.36 48.07 79.8%
EV/EBITDA 21.45 - 49.36 33.30 24.6%
EPV 60.21 - 91.10 75.65 183.0%
DDM - Stable 27.56 - 73.31 50.43 88.7%
DDM - Multi 29.77 - 66.70 41.73 56.1%

HELE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 613.19
Beta 0.43
Outstanding shares (mil) 22.94
Enterprise Value (mil) 1,511.21
Market risk premium 4.60%
Cost of Equity 12.16%
Cost of Debt 5.41%
WACC 7.58%