HRB
H & R Block Inc
Price:  
48.95 
USD
Volume:  
1,287,283.00
United States | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HRB Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of H & R Block Inc (HRB) is 56.95 USD. This HRB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.95 USD, the upside of H & R Block Inc is %.

The range of the Intrinsic Value is 44.71 - 76.44 USD

48.95 USD
Stock Price
56.95 USD
Intrinsic Value
Intrinsic Value Details

HRB Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 44.71 - 76.44 56.95 16.3%
DCF (Growth 10y) 50.05 - 82.03 62.44 27.6%
DCF (EBITDA 5y) 48.75 - 65.36 57.22 16.9%
DCF (EBITDA 10y) 52.72 - 72.15 62.16 27.0%
Fair Value 106.16 - 106.16 106.16 116.87%
P/E 59.79 - 103.02 79.15 61.7%
EV/EBITDA 45.69 - 67.51 57.32 17.1%
EPV 31.72 - 47.14 39.43 -19.5%
DDM - Stable 32.29 - 66.21 49.25 0.6%
DDM - Multi 37.12 - 59.35 45.68 -6.7%

HRB Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,829.50
Beta 0.27
Outstanding shares (mil) 139.52
Enterprise Value (mil) 8,798.53
Market risk premium 4.60%
Cost of Equity 7.99%
Cost of Debt 4.34%
WACC 7.18%