US · HRB
H&R Block, Inc.
- Sector
- Consumer Cyclical · Personal Products & Services
- Headquarters
- Kansas City, MO 64105
- Website
- hrblock.com
Price · as of 2025-06-30
$31.25
Market cap 3.88B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $64.21 | +105.47% |
| Intrinsic Value(DCF) | $45.87 | +46.78% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $54.94 | +75.8% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $0.00 | $0.00 | |||
| 2012 | $0.00 | $5.72 | |||
| 2013 | $0.00 | $13.53 | |||
| 2014 | $0.77 | $20.75 | |||
| 2015 | $1.67 | $16.97 | |||
| 2016 | $0.00 | $10.21 | |||
| 2017 | $0.00 | $15.62 | |||
| 2018 | $0.00 | $35.11 | |||
| 2019 | $0.00 | $12.79 | |||
| 2020 | |||||
| 2021 | $21.49 | $23.97 | $0.00 | $58.11 | |
| 2022 | $40.60 | $67.31 | $10.58 | $0.00 | $28.15 |
| 2023 | $36.79 | $57.75 | $9.79 | $0.00 | $30.02 |
| 2024 | $60.22 | $71.55 | $13.82 | $0.00 | $50.15 |
| 2025 | $50.21 | $64.21 | $23.19 | $0.00 | $54.94 |
AI valuation
Our deep-learning model estimates H&R Block, Inc.'s (HRB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $64.21
- Current price
- $31.25
- AI upside
- +105.47%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$45.87
+46.78% upside
Graham-Dodd
—
— upside
Graham Formula
$54.94
+75.8% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| HRB | H&R Block, Inc. | $31.25 | 3.88B | +105% | +47% | — | +76% | 11.10 | 75.66 | 1.79 | 8.27 | 169.42 | -6.92 | 44.53% | 22.01% | 16.11% | 674.99% | 48.24% | 18.69% | 26.41 | 10.60 | 0.90 | 0.82 | 1.38 | 655.00% | 417.00% | -888.00% | 8.90% | 0.52 | 44.74% | 2.93% | 32.60% | 9.43% | 9.75 | 13.48 | 2.15 | 3.22 |
| ALSN | Allison Transmission Hold… | $125.30 | 10.43B | +14% | -41% | -85% | -89% | 17.11 | 5.71 | 3.54 | 11.78 | — | -10.64 | 48.37% | 32.33% | 20.70% | 35.42% | 22.91% | 10.91% | 1.56 | 9.93 | 4.85 | 3.97 | 1.39 | -1179.00% | -667.00% | -137.00% | 6.09% | 1.79 | 19.72% | 0.85% | 14.60% | 5.93% | 12.42 | 18.62 | 4.02 | 2.88 |
| BFAM | Bright Horizons Family So… | $74.52 | 4.21B | -15% | -54% | -89% | -23% | 22.08 | 3.18 | 1.45 | 16.14 | 55.19 | -6.29 | 23.56% | 10.73% | 6.58% | 14.75% | 6.81% | 4.99% | 1.84 | 7.03 | 0.52 | 0.45 | 5.69 | 4000.00% | 922.00% | 675.00% | 6.01% | 0.36 | 7.76% | 0.00% | 0.00% | 5.29% | 20.93 | 25.69 | 2.25 | 1.88 |
| BYD | Boyd Gaming Corporation | $83.23 | 6.28B | +73% | -46% | +47% | +229% | 3.66 | 2.58 | 1.65 | 3.46 | 1.38 | 38.40 | 42.14% | 21.43% | 45.05% | 87.98% | 12.92% | 27.83% | 1.25 | 5.56 | 0.54 | 0.45 | 1.04 | 26446.00% | 412.00% | -3022.00% | 5.76% | 1.00 | 7.25% | 0.86% | 3.20% | 22.83% | 11.01 | 24.85 | 2.36 | 2.43 |
| CHDN | Churchill Downs Incorpora… | $91.93 | 6.41B | +26% | -29% | -81% | -14% | 17.24 | -32.78 | 2.27 | 6.96 | — | -32.78 | 33.58% | 25.17% | 12.98% | 87.52% | 16.60% | 9.68% | -3.96 | 2.47 | 0.00 | 0.00 | 0.75 | -634.00% | 701.00% | 11927.00% | 7.45% | 8.66 | 15.41% | 0.46% | 8.00% | 66.17% | 10.11 | 15.05 | 2.55 | 12.09 |
| FTDR | Frontdoor, Inc. | $68.57 | 4.94B | +40% | +28% | -89% | +8% | 19.34 | 20.38 | 2.36 | 10.98 | 141.97 | -4.42 | 55.28% | 23.32% | 12.18% | 106.03% | 38.83% | 12.00% | 4.92 | 6.18 | 1.55 | 1.41 | 1.24 | 1362.00% | 1356.00% | 6883.00% | 7.91% | 1.03 | 41.29% | 0.00% | 0.00% | 9.25% | 11.39 | 14.25 | 2.65 | 3.92 |
| IBP | Installed Building Produc… | $327.76 | 8.84B | -30% | -60% | -97% | -73% | 33.08 | 12.37 | 2.96 | 19.19 | 493.49 | 51.58 | 33.97% | 13.01% | 8.93% | 37.51% | 21.00% | 12.86% | 1.40 | 12.19 | 3.03 | 2.23 | 1.36 | 670.00% | 100.00% | 1965.00% | 3.43% | 1.08 | 21.99% | 1.00% | 33.00% | 2.96% | 24.45 | 31.41 | 3.18 | 7.04 |
| KMX | CarMax, Inc. | $43.17 | 6.34B | +155% | -39% | +28% | -39% | 20.51 | 1.64 | 0.36 | 27.03 | 326.03 | 1.68 | 11.43% | 2.80% | 1.77% | 8.13% | 2.35% | 1.83% | 3.11 | 7.31 | 2.31 | 0.20 | 17.61 | 629.00% | -2.00% | -243931.00% | 1.52% | 0.28 | 0.62% | 0.00% | 0.00% | 4.17% | 37.32 | 188.16 | 1.04 | 1.76 |
| LNW | Light & Wonder, Inc. | $99.75 | 8.43B | — | — | — | -34% | — | — | — | — | — | — | 70.80% | 20.95% | 10.54% | 47.97% | 12.36% | 6.12% | 6.16 | 2.28 | 1.61 | 1.06 | 3.41 | 11029.00% | 986.00% | -287.00% | — | 0.86 | 7.83% | — | 0.00% | — | — | — | — | — |
| MHK | Mohawk Industries, Inc. | $125.27 | 7.74B | -7% | -62% | +16% | -63% | 20.02 | 0.88 | 0.69 | 8.17 | — | 1.16 | 23.87% | 4.73% | 3.43% | 4.64% | 4.06% | 2.80% | 0.33 | 28.63 | 2.19 | 1.02 | 1.67 | -2715.00% | -48.00% | -932.00% | 8.32% | 0.39 | 6.23% | 0.00% | 0.00% | 2.78% | 18.26 | 15.11 | 0.86 | 2.03 |
| MNSO | MINISO Group Holding Limi… | $18.02 | 5.61B | +65% | -26% | -88% | +4,259% | 16.43 | 4.20 | 2.55 | 12.31 | 2.53 | 5.01 | 44.94% | 19.51% | 15.40% | 27.05% | 49.62% | 16.17% | 0.30 | 256.83 | 2.04 | 1.50 | -1.00 | 65000.00% | 68876.00% | -1560.00% | 3.25% | 0.38 | 26.72% | 2.87% | 47.20% | 3.60% | 11.98 | 28.26 | 2.34 | 5.61 |
About H&R Block, Inc.
H&R Block, Inc., through its subsidiaries, provides assisted income tax return preparation and do-it-yourself (DIY) tax return preparation services and products to the general public primarily in the United States, Canada, and Australia. The company offers assisted income tax return preparation and related services through a system of retail offices operated directly by the company or its franchisees. It also provides Refund Transfers and H&R Block Emerald Prepaid Mastercard, which enables clients to receive their tax refunds; Peace of Mind extended service plans; H&R Block Emerald Advance lines of credit; Tax Identity Shield that provides clients assistance in helping protect their tax identity and access to services to help restore their tax identity; refund advance loans; H&R Block Instant Refund; and H&R Block Pay With Refund services. In addition, the company offers small business financial solutions through its company-owned or franchise offices, and online. H&R Block, Inc. was founded in 1955 and is headquartered in Kansas City, Missouri.
- CEO
- Curtis A. Campbell
- Employees
- 4.2K
- Beta
- 0.35
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($45.87 ÷ $31.25) − 1 = +46.78% (DCF, example).