As of 2024-09-09, the Intrinsic Value of Helen of Troy Ltd (HELE) is
105.05 USD. This HELE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 54.82 USD, the upside of Helen of Troy Ltd is
%.
The range of the Intrinsic Value is 82.60 - 140.14 USD
105.05 USD
Intrinsic Value
HELE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
82.60 - 140.14 |
105.05 |
91.6% |
| DCF (Growth 10y) |
96.30 - 156.49 |
119.91 |
118.7% |
| DCF (EBITDA 5y) |
83.91 - 118.62 |
99.37 |
81.3% |
| DCF (EBITDA 10y) |
97.18 - 138.10 |
115.21 |
110.2% |
| Fair Value |
35.94 - 35.94 |
35.94 |
-34.45% |
| P/E |
72.35 - 130.98 |
101.26 |
84.7% |
| EV/EBITDA |
53.48 - 101.48 |
72.75 |
32.7% |
| EPV |
72.75 - 107.63 |
90.19 |
64.5% |
| DDM - Stable |
40.68 - 82.94 |
61.81 |
12.7% |
| DDM - Multi |
52.53 - 87.72 |
66.09 |
20.6% |
HELE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,250.44 |
| Beta |
0.95 |
| Outstanding shares (mil) |
22.81 |
| Enterprise Value (mil) |
1,982.67 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.86% |
| Cost of Debt |
5.95% |
| WACC |
7.84% |