SBH
Sally Beauty Holdings Inc
Price:  
10.93 
USD
Volume:  
1,202,920.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SBH Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Sally Beauty Holdings Inc (SBH) is 25.32 USD. This SBH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.93 USD, the upside of Sally Beauty Holdings Inc is %.

The range of the Intrinsic Value is 19.96 - 33.47 USD

10.93 USD
Stock Price
25.32 USD
Intrinsic Value
Intrinsic Value Details

SBH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 19.96 - 33.47 25.32 131.6%
DCF (Growth 10y) 22.51 - 36.01 27.89 155.2%
DCF (EBITDA 5y) 16.18 - 22.40 18.52 69.4%
DCF (EBITDA 10y) 19.97 - 27.36 22.90 109.5%
Fair Value 11.04 - 11.04 11.04 1.01%
P/E 11.55 - 16.17 13.84 26.6%
EV/EBITDA 11.54 - 17.55 13.88 27.0%
EPV 23.23 - 32.55 27.89 155.2%
DDM - Stable 9.22 - 17.90 13.56 24.1%
DDM - Multi 11.29 - 17.70 13.84 26.6%

SBH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,146.34
Beta 1.31
Outstanding shares (mil) 104.88
Enterprise Value (mil) 2,093.69
Market risk premium 4.60%
Cost of Equity 10.19%
Cost of Debt 6.10%
WACC 7.46%