Company Valuation: H&R Block, Inc.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,261 5,637 4,853 7,567 7,349 5,728 - -
Change - 32.3% -13.9% 55.91% -2.88% -22.05% - -
Enterprise Value (EV) 1 4,261 6,674 5,801 8,476 7,509 6,016 6,090 6,080
Change - 56.65% -13.08% 46.11% -11.41% -19.89% 1.23% -0.16%
P/E 6.45x 11x 9.08x 13.2x 12.5x 8.16x 8.16x 7.04x
PBR - - - - - - - -
PEG - -1x 1.01x 0.8x 1.91x 0.3x -90.41x 0.4x
Capitalization / Revenue 1.19x 1.63x 1.4x 2.1x 1.95x 1.46x 1.41x 1.37x
EV / Revenue 1.19x 1.93x 1.67x 2.35x 2x 1.54x 1.5x 1.46x
EV / EBITDA 4.05x 7.5x 6.34x 8.8x 7.69x 5.84x 5.68x 5.55x
EV / EBIT - 8.93x 7.4x 10.1x 8.74x 6.64x 6.5x 6.25x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 1.08 1.16 1.28 1.5 1.69 1.777 1.96
Rate of return - 3.06% 3.64% 2.36% 2.73% 3.74% 3.93% 4.34%
EPS 2 3.64 3.22 3.51 4.12 4.39 5.54 5.535 6.42
Distribution rate - 33.5% 33% 31.1% 34.2% 30.5% 32.1% 30.5%
Net sales 1 3,589 3,463 3,472 3,610 3,761 3,912 4,054 4,177
EBITDA 1 1,051 889.5 914.7 963.2 976.3 1,031 1,071 1,096
EBIT 1 - 747.4 784.2 841.4 859.5 905.8 937.5 973.2
Net income 1 683.9 553.7 553.7 595.3 605.8 713.5 648.4 658.2
Net Debt 1 - 1,038 947.9 909.2 160 287.3 361.3 351.5
Reference price 2 23.48 35.32 31.87 54.23 54.89 45.19 45.19 45.19
Nbr of stocks (in thousands) 181,466 159,594 152,284 139,530 133,880 126,760 - -
Announcement Date 8/9/21 8/9/22 8/15/23 8/15/24 8/12/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
15.34x1.66x7.38x4.42% 165M
Average 15.34x 1.66x 7.38x 4.42% 165.5M
Weighted average by Cap. 15.34x 1.66x 7.38x 4.42%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. HRB Stock
  4. HRB Stock
  5. Valuation H&R Block, Inc.