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

[per Chepakovich valuation model]

other valuations of HRB

[per Chepakovich valuation model]  See other valuations of HRB stock

Previous Close$24.57
Intrinsic Value
Upside potential
Previous Close
$24.57

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2021-04-30 and quarterly data as of 2021-04-30.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  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 year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %29.3NaN
Revenue, $3414NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m2644NaN
Operating income, $m770NaN
EBITDA, $m927NaN
Interest expense (income), $mNaN
Earnings before tax, $m660NaN
Tax expense, $m79NaN
Net income, $m581NaN

BALANCE SHEET

Cash and short-term investments, $m1063NaN
Total assets, $m3654NaN
Adjusted assets (=assets-cash), $m2591NaN
Average production assets, $m1755NaN
Working capital, $m537NaN
Total debt, $m1939NaN
Total liabilities, $m3302NaN
Total equity, $m352NaN
Debt-to-equity ratio5.509NaN
Adjusted equity ratio-0.195NaN

CASH FLOW

Net income, $m581NaN
Depreciation, amort., depletion, $m157NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m626NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-53NaN
Free cash flow, $m679NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m537
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN