investorscraft@gmail.com

Intrinsic ValueH&R Block, Inc. (0HOB.L)

Previous Close£38.68
Intrinsic Value
Upside potential
Previous Close
£38.68

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

H&R Block, Inc. is a leading provider of tax preparation services, operating primarily in the U.S., Canada, and Australia. The company generates revenue through assisted and DIY tax return services, supported by a network of retail offices and franchises. Its diversified offerings include refund-related financial products like Refund Transfers, Emerald Prepaid Mastercard, and small business financial solutions, positioning it as a comprehensive tax services provider. H&R Block competes in the consumer cyclical sector, leveraging its strong brand recognition and extensive retail footprint to maintain market leadership. The company’s hybrid model—combining in-person and digital tax solutions—caters to a broad customer base, from individuals to small businesses. Its ancillary financial products, such as refund advance loans and identity protection services, enhance customer retention and cross-selling opportunities. Despite competition from pure-play digital tax platforms, H&R Block’s omnichannel approach and trusted reputation reinforce its competitive edge in a highly seasonal industry.

Revenue Profitability And Efficiency

H&R Block reported revenue of $3.61 billion for FY 2024, with net income of $595.3 million, reflecting a robust margin. Diluted EPS stood at $4.12, demonstrating efficient earnings conversion. Operating cash flow of $720.9 million underscores strong operational execution, while capital expenditures of $63.7 million indicate disciplined reinvestment. The company’s profitability metrics highlight its ability to monetize its tax-focused business model effectively.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent profitability and cash flow generation, supported by high-margin financial products like refund advances and prepaid cards. Capital efficiency is solid, with operating cash flow comfortably covering dividends and reinvestment needs. The asset-light franchise model further enhances returns, though seasonal cash flow volatility is inherent to the tax services industry.

Balance Sheet And Financial Health

H&R Block maintains a healthy balance sheet, with $1.05 billion in cash and equivalents against $1.49 billion in total debt. The liquidity position is sufficient to manage seasonal working capital demands. Debt levels are manageable relative to cash flow, and the company’s financial flexibility supports ongoing dividends and strategic initiatives.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by pricing power and ancillary services. The company pays a reliable dividend, with $1.445 per share in FY 2024, appealing to income-focused investors. While tax service demand is cyclical, H&R Block’s expansion into digital tools and small business solutions provides avenues for sustained growth.

Valuation And Market Expectations

With a market cap of $7.69 billion and a beta of 0.295, H&R Block is viewed as a stable, low-volatility investment. The valuation reflects its defensive characteristics and consistent cash generation. Investors likely anticipate modest growth, balanced by dividend returns and operational resilience.

Strategic Advantages And Outlook

H&R Block’s strengths include its omnichannel distribution, trusted brand, and diversified revenue streams. The outlook remains positive, supported by ongoing digital transformation and cross-selling opportunities. However, competition from fintech disruptors and regulatory changes in tax services pose potential risks. The company’s ability to adapt will be critical to maintaining its market position.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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