As of 2024-12-14, the Intrinsic Value of Regis Corp (RGS) is
446.60 USD. This RGS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.79 USD, the upside of Regis Corp is
1,859.60%.
The range of the Intrinsic Value is 331.73 - 678.45 USD
446.60 USD
Intrinsic Value
RGS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
331.73 - 678.45 |
446.60 |
1859.6% |
| DCF (Growth 10y) |
362.86 - 727.12 |
484.39 |
2025.4% |
| DCF (EBITDA 5y) |
470.74 - 817.79 |
579.89 |
2444.5% |
| DCF (EBITDA 10y) |
445.19 - 835.63 |
574.73 |
2421.9% |
| Fair Value |
976.02 - 976.02 |
976.02 |
4,182.67% |
| P/E |
476.27 - 615.28 |
544.57 |
2289.5% |
| EV/EBITDA |
64.57 - 807.16 |
367.80 |
1513.9% |
| EPV |
47.64 - 113.75 |
80.69 |
254.1% |
| DDM - Stable |
223.01 - 458.77 |
340.89 |
1395.8% |
| DDM - Multi |
219.54 - 372.40 |
278.04 |
1120.0% |
RGS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
51.96 |
| Beta |
0.17 |
| Outstanding shares (mil) |
2.28 |
| Enterprise Value (mil) |
140.88 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.46% |
| Cost of Debt |
11.75% |
| WACC |
10.97% |