RCI HOSPITALITY HOLDINGS, INC. (RICK)
Retail-Eating Places · Consumer Discretionary · $211M
Intrinsic Value (Consensus)
$29.80
Current Price
$27.42
Margin of Safety
+8.7%
8.7% Below Intrinsic Value
Value: $30
Price: $27
Valuation Model Estimates
Current Price: $27.42
DCF (Discounted Cash Flow)
$55.12
Graham Number
$30.66
Earnings Power Value
$11.94
Relative Value (P/E)
$24.60
Dividend Discount Model
$26.67
Consensus Value
$29.80
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
12/25
Strength
19/25
Valuation
15/25
Growth
22/25
Financial Health Signals
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $1.23
- EPS (Forward)
- $1.48
- Book Value
- $33.97
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 4.1%
- Debt/Equity
- 91%
- Revenue Growth
- 292.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.3%
- 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