investorscraft@gmail.com

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

Previous Close$56.13
Intrinsic Value
Upside potential
Previous Close
$56.13

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

H&R Block, Inc. operates as a leading provider of assisted tax preparation services, digital tax solutions, and financial products in the United States, Canada, and Australia. The company generates revenue primarily through its tax preparation services, which include in-person assistance at retail locations, online platforms, and software solutions. H&R Block serves a broad customer base, from individuals to small businesses, leveraging its extensive network of tax professionals and proprietary technology to simplify tax filing. The company holds a strong market position in the highly fragmented tax preparation industry, competing with DIY software providers like Intuit’s TurboTax and smaller regional players. Its hybrid model—combining digital convenience with human expertise—differentiates it from pure-play digital competitors. Additionally, H&R Block offers ancillary financial services, such as refund advance loans and Emerald Card banking products, which enhance customer retention and diversify revenue streams. The company’s brand recognition and seasonal demand dynamics provide stability, though it faces cyclical revenue patterns tied to tax filing deadlines.

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 net margin of approximately 16.5%. Diluted EPS stood at $4.12, demonstrating solid profitability. Operating cash flow was robust at $720.9 million, though capital expenditures of $63.7 million indicate moderate reinvestment needs. The company’s efficiency is supported by its scalable platform and seasonal workforce optimization.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its consistent profitability and strong cash generation, with operating cash flow covering capital expenditures comfortably. H&R Block’s capital efficiency is evident in its ability to maintain healthy margins despite cyclical revenue fluctuations. The firm’s focus on high-margin digital services and financial products further enhances returns on invested capital.

Balance Sheet And Financial Health

H&R Block maintains a solid balance sheet, with $1.05 billion in cash and equivalents against $1.49 billion in total debt. The liquidity position is sufficient to meet obligations, and the company’s debt levels appear manageable given its stable cash flows. The firm’s financial health is further supported by its ability to generate consistent free cash flow, providing flexibility for dividends and share repurchases.

Growth Trends And Dividend Policy

Growth has been steady, driven by digital adoption and ancillary financial services. The company pays a reliable dividend, with $1.50 per share in FY 2024, reflecting a commitment to shareholder returns. While revenue growth is modest due to industry maturity, H&R Block focuses on margin expansion and customer retention to sustain earnings growth.

Valuation And Market Expectations

The market values H&R Block at a P/E multiple reflective of its stable but low-growth profile. Investors likely price in the company’s cyclicality and competitive pressures, balancing these against its strong brand and cash flow generation. Valuation metrics suggest expectations of steady performance rather than rapid expansion.

Strategic Advantages And Outlook

H&R Block’s strategic advantages include its trusted brand, hybrid service model, and diversified revenue streams. The outlook remains stable, with opportunities in digital transformation and financial services offsetting regulatory and competitive risks. The company is well-positioned to maintain its market leadership while adapting to evolving consumer preferences in tax preparation.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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