Knowstox

Fundamentals snapshot

Regis Corporation

RGS · NGM · Consumer Cyclical · Personal Services

Current price

$29.40

52-week range

$19.31 - $30.93

Market cap

$73.50M

One-glance verdict

Overvalued

$-23.61 our estimate vs market $29.40

Wall Street consensus: $42.00 (-277.9% lower than our fair-value estimate)

Balance sheet

Stretched

1.19x Concerning

Net debt $275.40M. Interest coverage shows how many times profit covers the interest bill.

What this company does

Regis Corporation

Regis Corporation runs hair salons like Supercuts and SmartStyle, making money mostly from customers getting haircuts and buying hair products. This matters because their success depends on people continuing to visit salons for their hair needs and purchasing products, which helps them maintain good profit margins (the percentage of money left over after paying for the costs of running the business).

Price history

How the share price has moved

—
Loading price history…

Earnings history

Last 8 quarters — what happened

Click any quarter to read the call summary and what the numbers say.

Free cash flow by quarter (oldest to newest)
FY2025 Q1 $-1.36M FY2025 Q2 $1.70M FY2025 Q3 $5.88M FY2025 Q4 $6.23M FY2026 Q1 $1.89M FY2026 Q2 $891.00K FY2026 Q3 $4.76M FY2026 Q4 $3.60M
Revenue $56.00M
Net income $4.40M
Diluted EPS 1.50
Operating cash flow $4.18M
Free cash flow $3.60M
Revenue $52.41M
Net income $735.00K
Diluted EPS 0.26
Operating cash flow $4.97M
Free cash flow $4.76M
Revenue $57.12M
Net income $456.00K
Diluted EPS 0.16
Operating cash flow $1.66M
Free cash flow $891.00K
Revenue $58.96M
Net income $1.36M
Diluted EPS 0.49
Operating cash flow $2.28M
Free cash flow $1.89M
Revenue $60.40M
Net income $116.49M
Diluted EPS 43.67
Operating cash flow $6.76M
Free cash flow $6.23M
Revenue $56.96M
Net income $250.00K
Diluted EPS 0.08
Operating cash flow $6.20M
Free cash flow $5.88M
Revenue $46.72M
Net income $7.64M
Diluted EPS 2.71
Operating cash flow $2.13M
Free cash flow $1.70M
Revenue $46.06M
Net income $-853.00K
Diluted EPS -0.36
Operating cash flow $-1.34M
Free cash flow $-1.36M

Is it cheap or expensive?

Fair value $-23.61 vs current price $29.40

Wall Street consensus is the average analyst price target: $42.00 (-277.9% lower than our fair-value estimate).

Our most-likely fair value is $-23.61 a share — about 180.3% below today's price of $29.40, so the stock currently looks expensive (overvalued).

overvalued

We estimate the cash this business should generate over the next 10 years and beyond, then convert it to today's money for a fair value per share, in its trading currency. Cautious, middle and optimistic growth cases give a range. Not for banks/insurers.

Base

Growth 5.0% · Discount 9.3% · Terminal 2.5%

$-23.61

Bear

Growth 2.5% · Discount 9.3% · Terminal 2.5%

$-34.95

Bull

Growth 10.0% · Discount 9.3% · Terminal 2.5%

$4.13

Is it drowning in debt?

Stretched

Net debt $275.4M. Interest coverage 1.2x.

Net debt $275.40M
Interest coverage 1.19x

Regis Corporation's profit covers its interest bill about 1.2 times over. which is stronger than most peers shown here and 3 peers sit below 1x, which is the danger zone where profit does not fully cover the interest bill.

Stretched
Worse cushion Baseline Better cushion
RGS BASELINE Regis Corporation

Total debt $301.43M Interest coverage 1.19x This is the baseline the peer rows are being compared against.

Total debt $426.31M Interest coverage 0.73x -38% vs RGS Carries about 1.6x less debt cushion than RGS.

Total debt $25.57M Interest coverage 1.61x +36% vs RGS Carries about 1.4x more debt cushion than RGS.

Total debt $7.29M Interest coverage -69.82x -100% vs RGS This peer has almost no interest-payment cushion compared with RGS.

Total debt $83.73M Interest coverage 0.92x -23% vs RGS Carries about 1.3x less debt cushion than RGS.

What you should know

The case for and against RGS

3 Rewards 2 Risks

Rewards

  • Revenue grew 6.8% last year.
  • Returns 3.7% on equity, ahead of 40% of its peers.
  • Free cash flow was positive in 3/10 years.

Risks

  • Stock trades 188.1% above its 5-year average P/E.
  • Insider ownership is only 6.5% (peer median: 17.8%).

The numbers

All the key metrics, grouped by purpose

Tap any ? icon to learn what it means.

Valuation

How expensive the stock looks

P/E (TTM)
12.20x
Forward P/E
9.22x
P/B
0.38x
P/S
0.33x
EV/EBITDA
12.30x
PEG ratio
8.69x

Profitability

How much profit each dollar creates

Gross margin
37.5%
Operating margin
11.9%
Net margin
3.1%
ROE
3.7%
ROA
2.7%

Health

Liquidity and balance-sheet strength

Debt / equity
1.56x
Current ratio
0.62x
Quick ratio
0.38x
Total debt
$301.43M
Total cash
$26.02M

Growth

How the business has been compounding

Revenue TTM
$224.49M
Revenue 5Y CAGR
-5.0%
EPS TTM
2.41
EPS 5Y CAGR
—

Cash flow

How much cash the business throws off

Operating CF TTM
$13.10M
Free CF TTM
$11.13M
FCF margin
5.0%

Dividend

Shareholder payout

Yield
0.0%
Payout ratio
0.0%
Last ex-div date
2013-11-01