As of 2024-07-27, the Intrinsic Value of H & R Block Inc (HRB) is
64.66 USD. This HRB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 56.95 USD, the upside of H & R Block Inc is
%.
The range of the Intrinsic Value is 51.93 - 85.69 USD
64.66 USD
Intrinsic Value
HRB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
51.93 - 85.69 |
64.66 |
13.5% |
DCF (Growth 10y) |
59.69 - 96.09 |
73.47 |
29.0% |
DCF (EBITDA 5y) |
62.71 - 76.12 |
69.25 |
21.6% |
DCF (EBITDA 10y) |
68.06 - 87.25 |
77.08 |
35.3% |
Fair Value |
85.34 - 85.34 |
85.34 |
49.85% |
P/E |
54.96 - 85.27 |
68.27 |
19.9% |
EV/EBITDA |
42.48 - 74.76 |
56.87 |
-0.1% |
EPV |
38.85 - 55.79 |
47.32 |
-16.9% |
DDM - Stable |
25.29 - 53.41 |
39.35 |
-30.9% |
DDM - Multi |
37.37 - 61.15 |
46.37 |
-18.6% |
HRB Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
7,946.23 |
Beta |
0.30 |
Outstanding shares (mil) |
139.53 |
Enterprise Value (mil) |
8,642.19 |
Market risk premium |
4.60% |
Cost of Equity |
8.10% |
Cost of Debt |
4.62% |
WACC |
7.39% |