investorscraft@gmail.com

Intrinsic Value of Sally Beauty Holdings, Inc. (SBH)

Previous Close$10.06
Intrinsic Value
Upside potential
Previous Close
$10.06

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

Sally Beauty Holdings, Inc. operates as a specialty retailer and distributor of professional beauty supplies, serving both retail consumers and salon professionals. The company operates through two primary segments: Sally Beauty Supply, which caters to individual consumers, and Beauty Systems Group, which focuses on professional stylists and salons. Its product portfolio includes hair color, hair care, skin care, and styling tools, positioning it as a one-stop destination for beauty enthusiasts and professionals alike. The company competes in the highly fragmented beauty retail industry, leveraging its extensive store network and e-commerce platform to maintain market share. Sally Beauty differentiates itself through exclusive product offerings, competitive pricing, and a loyalty program designed to drive repeat business. Despite facing competition from mass retailers and online players, the company maintains a niche focus on professional-grade products, which supports its value proposition. Its dual-channel approach—combining physical stores with digital sales—enhances accessibility and customer engagement in a rapidly evolving market.

Revenue Profitability And Efficiency

For FY 2024, Sally Beauty reported revenue of $3.72 billion, with net income of $153.4 million, translating to diluted EPS of $1.43. Operating cash flow stood at $246.5 million, while capital expenditures were $101.2 million, reflecting disciplined investment in store operations and digital capabilities. The company’s profitability metrics indicate steady operational execution, though margin pressures from competitive pricing and supply chain costs remain a watchpoint.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its ability to maintain gross margins in a competitive retail environment, though net income margins are modest at approximately 4.1%. Capital efficiency is evident in its ability to generate positive operating cash flow, which funds store refreshes and debt reduction. However, elevated leverage ratios suggest room for improvement in optimizing capital structure.

Balance Sheet And Financial Health

Sally Beauty’s balance sheet shows $108.0 million in cash and equivalents against total debt of $1.60 billion, indicating a leveraged position. The debt load, while manageable given current cash flows, warrants monitoring, particularly in a rising interest rate environment. The absence of dividends suggests a focus on debt reduction and reinvestment in growth initiatives.

Growth Trends And Dividend Policy

Revenue trends reflect stable demand in the beauty sector, though growth is tempered by market saturation and competition. The company does not pay dividends, opting instead to allocate capital toward debt repayment and strategic investments. Future growth may hinge on e-commerce expansion and product innovation to capture shifting consumer preferences.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $1.43 EPS, the market appears to price Sally Beauty as a steady but slow-growth retailer. Investor expectations likely center on margin improvement and debt reduction, with limited upside from top-line expansion unless the company can differentiate further in a crowded market.

Strategic Advantages And Outlook

Sally Beauty’s strategic advantages include its specialized product mix, loyal customer base, and omnichannel presence. The outlook remains cautious, with opportunities in digital transformation and professional market penetration offset by macroeconomic headwinds. Success will depend on executing cost controls and leveraging its niche positioning to sustain profitability amid industry disruption.

Sources

Company 10-K filings, 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