investorscraft@gmail.com

Intrinsic Value of H&R Block, Inc. (HRB)

Previous Close$48.69
Intrinsic Value
Upside potential
Previous Close
$48.69

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-06-30 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %0.0NaN
Revenue, $3472NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m2723NaN
Operating income, $m749NaN
EBITDA, $m879NaN
Interest expense (income), $mNaN
Earnings before tax, $m701NaN
Tax expense, $m149NaN
Net income, $m551NaN

BALANCE SHEET

Cash and short-term investments, $m1015NaN
Total assets, $m3072NaN
Adjusted assets (=assets-cash), $m2057NaN
Average production assets, $m1188NaN
Working capital, $m249NaN
Total debt, $m1489NaN
Total liabilities, $m3040NaN
Total equity, $m32NaN
Debt-to-equity ratio46.438NaN
Adjusted equity ratio-0.478NaN

CASH FLOW

Net income, $m551NaN
Depreciation, amort., depletion, $m131NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m822NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-70NaN
Free cash flow, $m892NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m249
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount