Using the industry peer median EV/EBITDA multiple (trailing + forward), Regis Corporation (RGS) has a fair value of $97.01 based on 3 comparable companies in the Personal Products & Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Regis CorporationRGS | 75 | 15.8x | 11.5x |
| Lifetime Brands, Inc. | 134 | 32.0x | 31.5x |
| Gogoro Inc. | 59 | 14.5x | 12.2x |
| Century Casinos, Inc. | 43 | 19.7x | 19.5x |
| Industry Median | 19.7x | 19.5x | |
| (*) EBITDA | 25 | 34 | |
| = Enterprise Value | 488 | 663 | |
| (-) Net Debt | 316 | 316 | |
| Equity Value | 172 | 348 | |
| (/) Outstanding shares | 3 | 3 | |
| Fair Price | $64 | $130 | |
Using the PEG framework with historical EPS growth of 13.9%, the company has a fair value of $607.10 based on TTM EPS (FY2025) of $43.67. The current PEG ratio is 0.05.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
PEG works well for steady growers with predictable earnings.
| EPS Growth RateHistorical | 13.9% |
| Adjusted Growth (clamped 8–25%) | 13.9% |
| Fair P/E | 13.9x |
| TTM EPS (FY2025) | $43.67 |
| Fair Value | $607.10 |
No analyst estimates available.
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $-113.3M | $-63.04 | — |
| FY2022 | $-85.9M | $-22.81 | — |
| FY2023 | $-7.4M | $-3.19 | — |
| FY2024 | $91.1M | $38.34 | — |
| FY2025 | $123.5M | $43.67 | +13.9% |
4Y Historical EPS CAGR: 13.9%
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.