US · RGS
Regis Corporation
- Sector
- Consumer Cyclical · Personal Products & Services
- Headquarters
- Minneapolis, MN 55416
- Website
- regiscorp.com
Price · as of 2025-06-30
$27.00
Market cap 57.2M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $4,248.09 | +15,636.58% |
| Intrinsic Value(DCF) | $9.67 | -64.18% |
| Graham-Dodd Method(GD) | $262.21 | +871.32% |
| Graham Formula(GF) | $604.82 | +2,140.49% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $261.07 | $356.49 | $0.00 | $47.60 | $0.00 |
| 2012 | $366.35 | $673.69 | $0.00 | $0.00 | $0.00 |
| 2013 | $307.92 | $396.18 | $1.44 | $121.13 | $0.00 |
| 2014 | $337.60 | $258.52 | $75.05 | $0.00 | $0.00 |
| 2015 | $241.80 | $308.76 | $12.43 | $14.29 | $0.00 |
| 2016 | $259.40 | $391.86 | $0.00 | $18.72 | $0.00 |
| 2017 | $256.20 | $252.91 | $0.00 | $4.54 | $0.00 |
| 2018 | $434.40 | $660.82 | $0.00 | $57.77 | $0.00 |
| 2019 | $331.40 | $5,303.27 | $0.00 | $0.00 | $22.77 |
| 2020 | $139.40 | $298.02 | $0.00 | $0.00 | $2,636.38 |
| 2021 | $92.80 | $104.80 | $0.00 | $0.00 | $1,814.97 |
| 2022 | $27.20 | $291.76 | $0.00 | $0.00 | $923.34 |
| 2023 | $19.80 | $438.52 | $0.00 | $0.00 | $21.08 |
| 2024 | $19.40 | $816.38 | $0.00 | $144.91 | $0.00 |
| 2025 | $24.17 | $4,248.09 | $0.00 | $262.21 | $604.82 |
AI valuation
Our deep-learning model estimates Regis Corporation's (RGS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $4,248.09
- Current price
- $27.00
- AI upside
- +15,636.58%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$9.67
-64.18% upside
Graham-Dodd
$262.21
+871.32% upside
Graham Formula
$604.82
+2,140.49% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| RGS | Regis Corporation | $27.00 | 57.2M | +15,637% | -64% | +871% | +2,140% | 0.46 | 0.31 | 0.27 | 15.06 | 3.33 | -15.65 | 38.31% | 9.49% | 58.79% | 101.93% | 4.21% | 20.20% | 1.89 | 0.98 | 0.50 | 0.44 | 12.75 | 1390.00% | 352.00% | -61527.00% | 21.79% | 0.14 | 2.63% | 0.00% | 0.00% | 128.92% | 18.69 | 29.94 | 1.77 | 0.58 |
| CATO | The Cato Corporation | $3.01 | 54.13M | +95,902% | -68% | — | — | -2.59 | 0.29 | 0.07 | -18.43 | — | 0.29 | 31.32% | -4.17% | -2.86% | -10.18% | -11.46% | -3.85% | 0.90 | -459.24 | 1.19 | 0.54 | -20.14 | -1709.00% | -823.00% | 12909.00% | -59.04% | -0.10 | -11.68% | 22.48% | -58.20% | 38.39% | -4.24 | -4.16 | 0.18 | 1.53 |
| CNTY | Century Casinos, Inc. | $1.68 | 51.55M | +3,098% | -38% | — | — | -0.66 | -8.56 | 0.14 | 15.86 | -0.19 | -0.61 | 42.63% | 0.75% | -22.25% | -216.05% | 0.45% | -9.36% | -114.31 | 0.04 | 1.58 | 1.28 | 14.65 | 35054.00% | 467.00% | 7809.00% | -80.77% | -0.04 | -6.68% | 0.00% | 0.00% | 0.30% | 241.87 | -16.24 | 1.81 | 0.44 |
| GGR | Gogoro Inc. | $3.12 | 46.09M | +667% | -58% | — | -92% | -11.98 | 9.01 | 3.44 | 47.92 | — | 9.01 | 8.32% | -22.67% | -28.71% | -56.92% | -14.29% | -12.43% | 3.76 | -5.02 | 0.77 | 0.52 | 12.28 | -9707.00% | -939.00% | -7406.00% | -3.07% | 0.18 | -6.66% | 0.00% | 0.00% | 0.00% | -20.39 | -43.76 | 4.62 | -0.21 |
| HCHL | Happy City Holdings Limit… | $1.01 | 19.4M | +18,692% | — | — | — | -24.79 | 27.30 | 8.86 | -37.77 | — | 27.30 | 12.60% | -33.45% | -35.73% | -173.01% | -79.45% | -32.41% | 2.06 | -9.95 | 0.83 | 0.75 | -0.73 | — | -1803.00% | -54105.00% | -3.61% | -0.25 | -76.76% | 0.00% | 0.00% | 1.34% | -26.87 | -28.08 | 8.99 | 5.55 |
| LCUT | Lifetime Brands, Inc. | $3.31 | 74.99M | +1,638% | -40% | -10% | — | -7.09 | 0.47 | 0.16 | 10.21 | -9.15 | 2.32 | 38.17% | 3.97% | -2.22% | -6.58% | 5.54% | -2.33% | 1.09 | 1.22 | 2.46 | 1.05 | 7.12 | 7750.00% | -54.00% | -6953.00% | 15.20% | 0.12 | 3.34% | 3.54% | -25.10% | 24.43% | 13.11 | 21.72 | 0.52 | 1.72 |
| NVFY | Nova LifeStyle, Inc. | $6.14 | 84.66M | +748% | -96% | — | +3% | -0.33 | 0.60 | 0.19 | -0.79 | — | 0.64 | 43.87% | -55.37% | -57.41% | -307.29% | -146.60% | -68.85% | 0.68 | -25.12 | 1.36 | 0.04 | -0.40 | -6754.00% | -1263.00% | -1103.00% | -75.55% | -0.24 | -38.43% | 0.00% | 0.00% | 0.00% | -0.71 | -2.71 | 0.39 | -7.45 |
| OCG | Oriental Culture Holding … | $0.65 | 62.75K | +6,743,684% | +72,687% | +96,470% | +310,208% | -7.19 | 0.35 | 28.08 | 1.80 | — | 0.36 | 70.74% | -513.45% | -390.81% | -5.10% | -12.26% | -4.79% | 0.00 | — | 13.41 | 7.35 | 6.30 | -7857.00% | -6059.00% | -23469.00% | -26.11% | -1.28 | -17.50% | 0.00% | 0.00% | 0.00% | 1.53 | 1.07 | -7.83 | 4.63 |
| THCH | TH International Limited | $2.14 | 68.56M | +130% | -41% | — | +161% | -1.60 | -0.88 | 0.53 | -9.21 | — | -0.78 | 15.35% | -25.09% | -29.62% | 72.62% | -33.32% | -24.37% | -2.23 | -15.55 | 0.27 | 0.22 | -6.48 | -5528.00% | -1172.00% | -7083.00% | -19.37% | -0.03 | -13.60% | 0.00% | 0.00% | 0.00% | -7.03 | -17.21 | 1.76 | -2.91 |
About Regis Corporation
Regis Corporation owns, operates, and franchises hairstyling and hair care salons in the United States, Canada, Puerto Rico, and the United Kingdom. The company operates in two segments, Franchise Salons and Company-Owned Salons. Its salons provide haircutting and styling, including shampooing and conditioning; hair coloring; and other services, as well as sells various hair care and other beauty products. The company also offers mobile applications; and operates accredited cosmetology schools. Regis Corporation operates its salons primarily under the SmartStyle, Supercuts, Cost Cutters, Roosters, First Choice Haircutters, and Magicuts concepts names. As of June 30, 2022, the company operated 5,576 salons, such as 5,395 franchised salons, 105 company-owned salons, and 76 non-controlling ownership salons. Regis Corporation was founded in 1922 and is headquartered in Minneapolis, Minnesota.
- CEO
- Jim Brian Lain
- Employees
- 1.95K
- Beta
- 1.46
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($9.67 ÷ $27.00) − 1 = -64.18% (DCF, example).