Sally Beauty Holdings, Inc. (SBH)
Retail-Retail Stores, NEC · Consumer Discretionary · $1.3B
Intrinsic Value (Consensus)
$39.84
Current Price
$13.38
Margin of Safety
+197.8%
197.8% Below Intrinsic Value
Value: $40
Price: $13
Valuation Model Estimates
Current Price: $13.38
DCF (Discounted Cash Flow)
$84.44
Graham Number
$18.77
Earnings Power Value
$18.35
Relative Value (P/E)
$37.80
Dividend Discount Model
Not applicable
—
Consensus Value
$39.84
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
69
Profitability
22/25
Strength
15/25
Valuation
22/25
Growth
10/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 110%
Declining revenue — top line is shrinking
Strong profitability — ROE of 25% (above 20% is excellent)
Strong earnings growth (20% YoY)
High free cash flow yield (13.5%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $1.89
- EPS (Forward)
- $2.27
- Book Value
- $8.28
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 24.7%
- Debt/Equity
- 110%
- Revenue Growth
- -0.4%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
KSSKOHLS Corp
$38.11+130.7%
Data last updated: 2026-06-16
Source: Yahoo Finance