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