REGIS CORP (RGS)
Services-Personal Services · Consumer Discretionary · $2.3B
Intrinsic Value (Consensus)
$470.20
Current Price
$922.00
Margin of Safety
-49%
49% Above Intrinsic Value
Value: $470
Price: $922
Valuation Model Estimates
Current Price: $922.00
DCF (Discounted Cash Flow)
$233.63
Graham Number
$277.58
Earnings Power Value
$447.57
Relative Value (P/E)
$922.00
Dividend Discount Model
Not applicable
—
Consensus Value
$470.20
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%.
Key Financials
- EPS (TTM)
- $46.10
- EPS (Forward)
- $55.32
- Book Value
- $74.28
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 66.6%
- Debt/Equity
- 60%
- Revenue Growth
- 313.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance