R

Regis Corp
F:RGI

Watchlist Manager
Regis Corp
F:RGI
Watchlist
Price: 12.5 EUR 6.84%
Market Cap: 569.7m EUR

Relative Value

The Relative Value of one RGI stock under the Base Case scenario is 9.97 EUR. Compared to the current market price of 12.5 EUR, Regis Corp is Overvalued by 20%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

RGI Relative Value
Base Case
9.97 EUR
Overvaluation 20%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
20
Median 3Y
2.9
Median 5Y
3
Industry
1.3
vs History
vs Industry
Median 3Y
-119.8
Median 5Y
-50.5
Industry
15.9
vs History
vs Industry
Median 3Y
-90.4
Median 5Y
-78.6
Industry
8.2
vs History
vs Industry
Median 3Y
-34
Median 5Y
-35.6
Industry
13
vs History
vs Industry
Median 3Y
-18.1
Median 5Y
-16.8
Industry
1.8
vs History
36
vs Industry
14
Median 3Y
3.7
Median 5Y
3.8
Industry
1.4
vs History
39
vs Industry
31
Median 3Y
3.7
Median 5Y
3.8
Industry
3.1
vs History
11
vs Industry
7
Median 3Y
33.2
Median 5Y
-21.6
Industry
8.1
vs History
12
vs Industry
8
Median 3Y
38.9
Median 5Y
-19.6
Industry
11
vs History
vs Industry
Median 3Y
-116.9
Median 5Y
-82.7
Industry
8.5
vs History
vs Industry
Median 3Y
-108.4
Median 5Y
-75.6
Industry
10.7
vs History
58
vs Industry
32
Median 3Y
1.5
Median 5Y
1.8
Industry
1.3

Multiples Across Competitors

RGI Competitors Multiples
Regis Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Regis Corp
F:RGI
569.7m EUR 3.2 -134.6 35.9 41.7
PH
Golden MV Holdings Inc
XPHS:HVN
1.5T PHP 368.9 1 071.4 873.1 907.3
AU
Slater & Gordon Ltd
ASX:SGH
20.5B AUD 1.9 25.6 19.8 19.8
US
Service Corporation International
NYSE:SCI
11.5B USD 2.7 21.7 12.4 16.6
US
H & R Block Inc
NYSE:HRB
7.5B USD 2 13.4 8.5 9.7
US
ADT Inc
NYSE:ADT
7.2B USD 1.4 13.1 5.7 11.9
US
Frontdoor Inc
NASDAQ:FTDR
4.3B USD 2.3 18.2 11.8 13.5
US
WW International Inc
NASDAQ:WW
3B USD 3.9 -42.2 18.3 23.7
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
2.2B USD 2.5 33.5 22.5 29.6
US
Mister Car Wash Inc
NYSE:MCW
2.1B USD 2.2 25.9 12 16.6
AU
InvoCare Ltd
ASX:IVC
1.8B AUD 3.1 93.3 46.2 46.2
P/E Multiple
Earnings Growth PEG
US
R
Regis Corp
F:RGI
Average P/E: 146.2
Negative Multiple: -134.6
N/A N/A
PH
G
Golden MV Holdings Inc
XPHS:HVN
1 071.4
N/A N/A
AU
Slater & Gordon Ltd
ASX:SGH
25.6
38%
0.7
US
Service Corporation International
NYSE:SCI
21.7
10%
2.2
US
H & R Block Inc
NYSE:HRB
13.4
9%
1.5
US
ADT Inc
NYSE:ADT
13.1
22%
0.6
US
Frontdoor Inc
NASDAQ:FTDR
18.2
11%
1.7
US
WW International Inc
NASDAQ:WW
Negative Multiple: -42.2 N/A N/A
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
33.5
20%
1.7
US
Mister Car Wash Inc
NYSE:MCW
25.9
26%
1
AU
InvoCare Ltd
ASX:IVC
93.3
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
R
Regis Corp
F:RGI
Average EV/EBITDA: 96.9
35.9
N/A N/A
PH
G
Golden MV Holdings Inc
XPHS:HVN
873.1
N/A N/A
AU
Slater & Gordon Ltd
ASX:SGH
19.8
25%
0.8
US
Service Corporation International
NYSE:SCI
12.4
4%
3.1
US
H & R Block Inc
NYSE:HRB
8.5
5%
1.7
US
ADT Inc
NYSE:ADT
5.7
5%
1.1
US
Frontdoor Inc
NASDAQ:FTDR
11.8
12%
1
US
WW International Inc
NASDAQ:WW
18.3
-3%
N/A
BS
Onespaworld Holdings Ltd
NASDAQ:OSW
22.5
13%
1.7
US
Mister Car Wash Inc
NYSE:MCW
12
15%
0.8
AU
InvoCare Ltd
ASX:IVC
46.2
132%
0.3