HRB
H & R Block Inc
Price:  
56.73 
USD
Volume:  
1,182,247.00
United States | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HRB Intrinsic Value

25.80 %
Upside

What is the intrinsic value of HRB?

As of 2025-05-16, the Intrinsic Value of H & R Block Inc (HRB) is 71.38 USD. This HRB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.73 USD, the upside of H & R Block Inc is 25.80%.

The range of the Intrinsic Value is 59.94 - 88.27 USD

Is HRB undervalued or overvalued?

Based on its market price of 56.73 USD and our intrinsic valuation, H & R Block Inc (HRB) is undervalued by 25.80%.

56.73 USD
Stock Price
71.38 USD
Intrinsic Value
Intrinsic Value Details

HRB Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 59.94 - 88.27 71.38 25.8%
DCF (Growth 10y) 71.49 - 102.80 84.18 48.4%
DCF (EBITDA 5y) 64.77 - 78.64 70.47 24.2%
DCF (EBITDA 10y) 75.39 - 94.14 83.36 46.9%
Fair Value 105.37 - 105.37 105.37 85.74%
P/E 55.38 - 85.96 64.07 12.9%
EV/EBITDA 57.03 - 72.22 62.18 9.6%
EPV 50.17 - 65.22 57.70 1.7%
DDM - Stable 29.34 - 55.54 42.44 -25.2%
DDM - Multi 41.66 - 61.04 49.50 -12.7%

HRB Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,593.31
Beta 0.18
Outstanding shares (mil) 133.85
Enterprise Value (mil) 8,313.04
Market risk premium 4.60%
Cost of Equity 8.94%
Cost of Debt 4.28%
WACC 8.05%