As of 2025-05-20, the Intrinsic Value of Sally Beauty Holdings Inc (SBH) is 22.80 USD. This SBH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.29 USD, the upside of Sally Beauty Holdings Inc is 145.40%.
The range of the Intrinsic Value is 18.01 - 30.10 USD
Based on its market price of 9.29 USD and our intrinsic valuation, Sally Beauty Holdings Inc (SBH) is undervalued by 145.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.01 - 30.10 | 22.80 | 145.4% |
| DCF (Growth 10y) | 21.23 - 33.79 | 26.24 | 182.4% |
| DCF (EBITDA 5y) | 16.63 - 20.18 | 18.35 | 97.5% |
| DCF (EBITDA 10y) | 19.70 - 24.68 | 22.06 | 137.4% |
| Fair Value | 9.12 - 9.12 | 9.12 | -1.81% |
| P/E | 15.15 - 21.38 | 17.57 | 89.2% |
| EV/EBITDA | 15.51 - 20.14 | 17.22 | 85.4% |
| EPV | 22.04 - 30.60 | 26.32 | 183.3% |
| DDM - Stable | 10.67 - 20.12 | 15.39 | 65.7% |
| DDM - Multi | 9.26 - 14.06 | 11.20 | 20.6% |
| Market Cap (mil) | 947.12 |
| Beta | 0.53 |
| Outstanding shares (mil) | 101.95 |
| Enterprise Value (mil) | 1,761.78 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.57% |
| Cost of Debt | 5.69% |
| WACC | 7.30% |