EZCORP INC (EZPW)
Retail-Miscellaneous Retail · Consumer Discretionary · $2.6B
Intrinsic Value (Consensus)
$32.78
Current Price
$30.89
Margin of Safety
+6.1%
6.1% Below Intrinsic Value
Value: $33
Price: $31
Valuation Model Estimates
Current Price: $30.89
DCF (Discounted Cash Flow)
$72.05
Graham Number
$16.90
Earnings Power Value
$13.79
Relative Value (P/E)
$28.40
Dividend Discount Model
Not applicable
—
Consensus Value
$32.78
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
68
Profitability
18/25
Strength
19/25
Valuation
15/25
Growth
16/25
Financial Health Signals
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $1.42
- EPS (Forward)
- $1.70
- Book Value
- $8.93
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 14.7%
- Debt/Equity
- 70%
- Revenue Growth
- 9.7%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance