H&R BLOCK INC (HRB)
Services-Personal Services · Consumer Discretionary · $12.1B
Intrinsic Value (Consensus)
$58.21
Current Price
$87.80
Margin of Safety
-33.7%
33.7% Above Intrinsic Value
Value: $58
Price: $88
Valuation Model Estimates
Current Price: $87.80
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance