Previous Close | $22.75 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Regis Corporation operates in the hair care and salon services industry, primarily through franchise-based ownership of salons under brands like Supercuts, Cost Cutters, and SmartStyle. The company generates revenue through franchise fees, royalties, and rental income from salon locations, leveraging a capital-light model that shifts operational costs to franchisees. Its market position is anchored in affordable, convenient hair care services, targeting value-conscious consumers across North America. Regis differentiates itself through brand recognition, scalable franchising, and partnerships with retail chains like Walmart, which host many of its salons. The company faces competition from independent salons and corporate chains but benefits from its extensive network and established franchise system. Despite industry headwinds like labor shortages and shifting consumer preferences, Regis maintains relevance through its adaptable business model and focus on franchisee support.
Regis reported revenue of $203 million for FY 2024, with net income of $91.1 million, reflecting a significant margin improvement. Diluted EPS stood at $38.34, though operating cash flow was negative at -$2.04 million, likely due to working capital adjustments. Capital expenditures were minimal at -$376,000, consistent with its asset-light franchising strategy. The company’s profitability metrics suggest efficient cost management, though cash flow generation remains a point of scrutiny.
The company’s earnings power is driven by high-margin franchise fees and royalties, with limited capital intensity due to its franchised model. However, negative operating cash flow raises questions about sustainable earnings quality. Share count is relatively low at 2.34 million, amplifying EPS figures. Debt levels are substantial at $399.3 million, which may constrain financial flexibility if cash flows remain volatile.
Regis holds $10.1 million in cash against $399.3 million in total debt, indicating a leveraged balance sheet. The debt burden could pressure liquidity if operating performance weakens. No dividends were paid, preserving cash for debt service or reinvestment. The company’s financial health hinges on stabilizing cash flows and managing leverage, particularly in a competitive and cyclical industry.
Growth appears stagnant, with revenue flatlining and reliance on franchisee performance. The absence of dividends aligns with its focus on debt management and operational stability. Expansion opportunities may lie in international franchising or new brand partnerships, but execution risks persist. The company’s trajectory will depend on franchisee retention and same-store sales trends in a post-pandemic environment.
The market likely values Regis based on its franchise-driven earnings and potential for margin expansion, though high debt and cash flow volatility temper optimism. The elevated EPS suggests strong profitability on a per-share basis, but sustainability is key. Investors may weigh the trade-off between leveraged returns and balance sheet risk when assessing valuation multiples.
Regis’s strategic advantages include its established franchise network and partnerships with major retailers, which provide steady royalty income. However, the outlook is cautious due to industry challenges and financial leverage. Success will depend on enhancing franchisee profitability, optimizing debt structure, and adapting to evolving consumer preferences. The company’s asset-light model offers resilience, but execution will determine long-term viability.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |