H&R BLOCK INC (HRB)
Services-Personal Services · Consumer Discretionary · $4.7B
Intrinsic Value (Consensus)
$58.21
Current Price
$36.23
Margin of Safety
+60.7%
60.7% Below Intrinsic Value
Value: $58
Price: $36
Valuation Model Estimates
Current Price: $36.23
DCF (Discounted Cash Flow)
$76.79
Graham Number
$8.00
Earnings Power Value
$42.62
Relative Value (P/E)
$87.80
Dividend Discount Model
$25.62
Consensus Value
$58.21
Model Assumptions
Discount Rate
10.3%
Growth Rate
6.6%
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
69
Profitability
25/25
Strength
12/25
Valuation
22/25
Growth
10/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 1680% (above 200% is risky)
Strong profitability — ROE of 681% (above 20% is excellent)
High free cash flow yield (12.8%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $4.39
- EPS (Forward)
- $4.68
- Book Value
- $0.65
- P/E Ratio
- 20.0
- Forward P/E
- 18.8
- PEG Ratio
- —
- ROE
- 681.4%
- Debt/Equity
- 1680%
- Revenue Growth
- 4.2%
- Earnings Growth
- 6.6%
- Dividend Yield
- 1.1%
- 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