As of 2024-07-27, the Intrinsic Value of Sally Beauty Holdings Inc (SBH) is
25.79 USD. This SBH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 11.34 USD, the upside of Sally Beauty Holdings Inc is
%.
The range of the Intrinsic Value is 20.41 - 33.93 USD
25.79 USD
Intrinsic Value
SBH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.41 - 33.93 |
25.79 |
127.5% |
| DCF (Growth 10y) |
23.01 - 36.50 |
28.41 |
150.5% |
| DCF (EBITDA 5y) |
16.39 - 24.11 |
18.63 |
64.3% |
| DCF (EBITDA 10y) |
20.28 - 28.91 |
23.13 |
104.0% |
| Fair Value |
11.19 - 11.19 |
11.19 |
-1.35% |
| P/E |
11.45 - 18.14 |
13.55 |
19.5% |
| EV/EBITDA |
11.86 - 19.49 |
14.17 |
24.9% |
| EPV |
23.75 - 32.99 |
28.37 |
150.2% |
| DDM - Stable |
9.43 - 18.14 |
13.78 |
21.5% |
| DDM - Multi |
11.56 - 17.94 |
14.11 |
24.4% |
SBH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,173.80 |
| Beta |
1.14 |
| Outstanding shares (mil) |
103.51 |
| Enterprise Value (mil) |
2,121.15 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.14% |
| Cost of Debt |
6.10% |
| WACC |
7.43% |