Regis Corp
F:RGI
Intrinsic Value
The intrinsic value of one RGI stock under the Base Case scenario is 10.18 EUR. Compared to the current market price of 12.5 EUR, Regis Corp is Overvalued by 19%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Regis Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Regis Corp
Balance Sheet Decomposition
Regis Corp
Current Assets | 27.8m |
Cash & Short-Term Investments | 5.9m |
Receivables | 9.5m |
Other Current Assets | 12.4m |
Non-Current Assets | 515.9m |
PP&E | 316.6m |
Intangibles | 175.9m |
Other Non-Current Assets | 23.5m |
Free Cash Flow Analysis
Regis Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Regis Corp
Revenue
|
209.3m
USD
|
Cost of Revenue
|
-1.2m
USD
|
Gross Profit
|
208.2m
USD
|
Operating Expenses
|
-188.1m
USD
|
Operating Income
|
20.1m
USD
|
Other Expenses
|
-25.1m
USD
|
Net Income
|
-4.9m
USD
|
RGI Profitability Score
Profitability Due Diligence
Regis Corp's profitability score is 32/100. The higher the profitability score, the more profitable the company is.
Score
Regis Corp's profitability score is 32/100. The higher the profitability score, the more profitable the company is.
RGI Solvency Score
Solvency Due Diligence
Regis Corp's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Score
Regis Corp's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RGI Price Targets Summary
Regis Corp
Dividends
Current shareholder yield for RGI is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one RGI stock under the Base Case scenario is 10.18 EUR.
Compared to the current market price of 12.5 EUR, Regis Corp is Overvalued by 19%.