US · SBH
Sally Beauty Holdings, Inc.
- Sector
- Consumer Cyclical · Specialty Retail
- Headquarters
- Denton, TX 76210
- Website
- sallybeautyholdings.com
Price · as of 2025-09-30
$14.03
Market cap 1.58B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $63.44 | +352.17% |
| Intrinsic Value(DCF) | $6.25 | -55.45% |
| Graham-Dodd Method(GD) | $12.25 | -12.7% |
| Graham Formula(GF) | $15.08 | +7.46% |
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 | $20.60 | $49.45 | $4.63 | $1.88 | $23.12 |
| 2012 | $23.97 | $53.87 | $12.72 | $2.82 | $19.81 |
| 2013 | $27.83 | $55.55 | $0.98 | $2.70 | $16.44 |
| 2014 | $30.78 | $60.16 | $0.26 | $2.17 | $17.80 |
| 2015 | $26.96 | $58.55 | $0.12 | $2.26 | $15.39 |
| 2016 | $27.54 | $59.94 | $0.18 | $2.08 | $16.66 |
| 2017 | $17.06 | $54.64 | $0.01 | $1.26 | $12.12 |
| 2018 | $19.29 | $61.07 | $0.00 | $3.94 | $16.63 |
| 2019 | $18.86 | $64.13 | $0.00 | $6.41 | $15.42 |
| 2020 | $11.69 | $51.78 | $0.00 | $0.37 | $0.00 |
| 2021 | $20.92 | $66.75 | $0.00 | $8.33 | $38.08 |
| 2022 | $11.34 | $55.08 | $0.00 | $6.31 | $11.15 |
| 2023 | $11.05 | $50.75 | $0.00 | $8.37 | $10.36 |
| 2024 | $13.23 | $59.09 | $0.00 | $8.25 | $11.72 |
| 2025 | $15.63 | $63.44 | $0.00 | $12.25 | $15.08 |
AI valuation
Our deep-learning model estimates Sally Beauty Holdings, Inc.'s (SBH) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $63.44
- Current price
- $14.03
- AI upside
- +352.17%
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
$6.25
-55.45% upside
Graham-Dodd
$12.25
-12.7% upside
Graham Formula
$15.08
+7.46% 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 |
| SBH | Sally Beauty Holdings, In… | $14.03 | 1.58B | +352% | -55% | -13% | +7% | 8.03 | 1.98 | 0.43 | 6.98 | 24.97 | 7.85 | 51.62% | 8.86% | 5.29% | 27.54% | 11.27% | 6.92% | 1.97 | 5.09 | 2.26 | 0.46 | 3.31 | 3217.00% | -42.00% | 1880.00% | 10.98% | 0.48 | 7.98% | 0.00% | 0.00% | 8.28% | 9.11 | 17.30 | 0.81 | 2.86 |
| ARCO | Arcos Dorados Holdings In… | $8.80 | 1.85B | +102% | +182% | -74% | -10% | 11.05 | 3.24 | 0.37 | 6.41 | — | 3.72 | 13.12% | 7.26% | 3.33% | 29.07% | 9.23% | 5.03% | 3.39 | 6.87 | 0.61 | 0.39 | 3.15 | -1744.00% | 319.00% | -37798.00% | -3.70% | 0.35 | -3.00% | 3.08% | 34.00% | 3.08% | 9.94 | -53.06 | 0.72 | 2.53 |
| ARHS | Arhaus, Inc. | $8.25 | 1.16B | +273% | -47% | -36% | -5% | 75.43 | 2.72 | 0.83 | 8.07 | — | 2.79 | 38.89% | 6.44% | 4.88% | 3.96% | 9.34% | 1.16% | 1.39 | — | 1.37 | 0.56 | 1.80 | -204.00% | 851.00% | 4841.00% | 5.18% | 0.30 | 8.48% | 0.03% | 2.40% | 0.22% | 16.49 | 24.85 | 1.06 | 2.25 |
| EVGO | EVgo, Inc. | $2.74 | 843.87M | +1,020% | +1,384% | — | — | -6.34 | -1.09 | 1.09 | -3.83 | — | -0.86 | 11.43% | -51.23% | -17.26% | 21.14% | 44.24% | -5.47% | -0.35 | — | 1.84 | 1.62 | 0.41 | -1087.00% | 5957.00% | -4792.00% | -36.58% | -0.07 | 34.93% | 0.00% | 0.00% | 0.00% | -1.92 | -2.47 | 0.98 | -0.06 |
| NEGG | Newegg Commerce, Inc. | $44.46 | 932.17M | +18% | -93% | — | -57% | -3.56 | 1.45 | 0.12 | -3.87 | — | 1.45 | 9.78% | -4.17% | -3.51% | -36.80% | -50.89% | -9.56% | 0.69 | -54.15 | 1.16 | 0.68 | 0.81 | -2788.00% | -1746.00% | -8698.00% | -2.88% | 0.00 | -4.51% | 0.00% | 0.00% | 11.86% | -2.47 | -28.73 | 0.10 | 2.44 |
| RERE | ATRenew Inc. | $5.79 | 2.1B | -19% | +2,496% | -64% | — | -708.10 | 1.58 | 0.36 | 9.84 | — | 1.60 | 19.85% | 0.18% | -0.05% | -0.22% | 0.74% | -0.16% | 0.10 | 1.93 | 3.19 | 2.03 | -4.45 | -9470.00% | 2593.00% | 26729.00% | 10.00% | 0.49 | 37.34% | 0.00% | 0.00% | 3.89% | 123.17 | 6.12 | 0.22 | 3.88 |
| RVLV | Revolve Group, Inc. | $25.16 | 1.79B | +80% | -56% | -54% | -44% | 28.09 | 3.35 | 1.40 | 16.77 | 114.01 | 3.38 | 53.50% | 6.06% | 5.03% | 12.86% | 23.23% | 8.55% | 0.06 | — | 2.81 | 1.34 | -2.99 | 2464.00% | 848.00% | 12806.00% | 2.79% | 0.26 | 20.20% | 0.00% | 0.00% | 2.68% | 19.63 | 30.38 | 1.19 | 7.33 |
| SVV | Savers Value Village, Inc… | $9.43 | 1.47B | — | -54% | — | -74% | 61.65 | 3.20 | 0.83 | 10.72 | — | -3.53 | 79.21% | 7.39% | 1.35% | — | — | — | 1.55 | 1.84 | 0.81 | 0.42 | 3.17 | — | — | — | 3.48% | 0.69 | — | 0.00% | 0.00% | 3.24% | 15.98 | 40.77 | 1.18 | 1.35 |
| TILE | Interface, Inc. | $31.49 | 1.84B | +35% | -61% | -12% | -16% | 15.29 | 1.47 | 1.28 | 9.92 | 47.15 | 1.70 | 38.75% | 11.82% | 8.37% | 13.69% | 12.81% | 7.89% | 0.22 | 8.39 | 2.34 | 1.04 | 0.97 | 3243.00% | 541.00% | 617.00% | 6.86% | 0.71 | 11.20% | 0.20% | 3.10% | 6.33% | 12.00 | 16.17 | 1.42 | 3.19 |
| TRS | TriMas Corporation | $39.08 | 1.59B | +43,486% | +34,359,102% | +57,361% | +507,629,204% | 0.01 | 0.00 | 0.00 | 0.07 | 0.00 | 0.00 | 21.40% | 6.40% | 18.61% | 34.02% | 11.59% | 16.17% | 0.05 | 2.29 | 2.52 | 0.77 | 0.06 | 40000.00% | 6970681.00% | 53890156.00% | 4509.95% | 0.64 | 19.39% | 431.41% | 5.50% | 438.16% | 0.18 | 0.11 | 0.01 | 0.75 |
| WEN | The Wendy's Company | $7.66 | 1.46B | +182% | -61% | — | -42% | 8.75 | 12.31 | 0.66 | 10.08 | — | -0.79 | 26.87% | 15.27% | 7.58% | 87.63% | 6.14% | 3.30% | 35.31 | 2.63 | 1.76 | 1.19 | 7.33 | -1053.00% | -310.00% | -701.00% | 16.79% | 0.98 | 6.17% | 8.97% | 78.50% | 22.86% | 15.92 | 21.80 | 2.43 | 1.03 |
About Sally Beauty Holdings, Inc.
Sally Beauty Holdings, Inc. operates as a specialty retailer and distributor of professional beauty supplies. The company operates through two segments, Sally Beauty Supply and Beauty Systems Group. The Sally Beauty Supply segment offers beauty products, including hair color and care products, skin and nail care products, styling tools, and other beauty products for retail customers, salons, and salon professionals. This segment also provides products under third-party brands, such as Wella, Clairol, OPI, Conair, and L'Oreal, as well as exclusive-label brand merchandise. The Beauty Systems Group segment offers professional beauty products, such as hair color and care products, skin and nail care products, styling tools, and other beauty items directly to salons and salon professionals through its professional-only stores, e-commerce platforms, and sales force, as well as through franchised stores under the Armstrong McCall store name. This segment also sells products under third-party brands, such as Paul Mitchell, Wella, Matrix, Schwarzkopf, Kenra, Goldwell, Joico, and Olaplex. As of September 30, 2021, the company operated 4,777 stores, including 134 franchised units in the United States, Puerto Rico, Canada, Mexico, Chile, Peru, the United Kingdom, Ireland, Belgium, France, the Netherlands, Spain, and Germany. It also distributes its products through full-service/exclusive distributors, open-line distributors, direct sales, and mega-salon stores. Sally Beauty Holdings, Inc. was founded in 1964 and is headquartered in Denton, Texas.
- CEO
- Denise A. Paulonis
- Employees
- 12K
- Beta
- 1.15
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.25 ÷ $14.03) − 1 = -55.45% (DCF, example).