As of 2024-12-15, the Intrinsic Value of Helen of Troy Ltd (HELE) is
90.03 USD. This HELE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 68.42 USD, the upside of Helen of Troy Ltd is
31.60%.
The range of the Intrinsic Value is 68.35 - 125.80 USD
90.03 USD
Intrinsic Value
HELE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
68.35 - 125.80 |
90.03 |
31.6% |
| DCF (Growth 10y) |
76.06 - 134.17 |
98.12 |
43.4% |
| DCF (EBITDA 5y) |
69.62 - 107.80 |
90.57 |
32.4% |
| DCF (EBITDA 10y) |
77.44 - 120.79 |
99.23 |
45.0% |
| Fair Value |
33.43 - 33.43 |
33.43 |
-51.15% |
| P/E |
73.87 - 123.49 |
99.62 |
45.6% |
| EV/EBITDA |
46.59 - 92.58 |
71.60 |
4.6% |
| EPV |
62.10 - 100.92 |
81.51 |
19.1% |
| DDM - Stable |
33.75 - 73.40 |
53.58 |
-21.7% |
| DDM - Multi |
42.11 - 75.80 |
54.55 |
-20.3% |
HELE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,563.40 |
| Beta |
0.41 |
| Outstanding shares (mil) |
22.85 |
| Enterprise Value (mil) |
2,256.50 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.74% |
| Cost of Debt |
5.95% |
| WACC |
8.65% |