Sally Beauty  Inc. logo

Sally Beauty Inc.

SBH | NYSE
Chart Builder DCF Calculator
$18.36
+$0.21 (+1.16%)
Nov 2, 2026, 10:42 AM ET · Market open
Fiscal Quarter
Period Ending
Q3 2026
Jun 30, 2026
Q2 2026
Mar 31, 2026
Q1 2026
Dec 31, 2025
Q4 2025
Sep 30, 2025
Q3 2025
Jun 30, 2025
Q2 2025
Mar 31, 2025
Q1 2025
Dec 31, 2024
Q4 2024
Sep 30, 2024
Q3 2024
Jun 30, 2024
Q2 2024
Mar 31, 2024
Q1 2024
Dec 31, 2023
Q4 2023
Sep 30, 2023
Q3 2023
Jun 30, 2023
Q2 2023
Mar 31, 2023
Q1 2023
Dec 31, 2022
Q4 2022
Sep 30, 2022
Q3 2022
Jun 30, 2022
Q2 2022
Mar 31, 2022
Q1 2022
Dec 31, 2021
Q4 2021
Sep 30, 2021
Q3 2021
Jun 30, 2021
Q2 2021
Mar 31, 2021
Q1 2021
Dec 31, 2020
Net Income
54.08M 42.7M 45.56M 49.93M 45.72M 39.21M 61.01M 48.06M 37.72M 29.24M 38.39M 42.58M 50.82M 40.86M 50.34M 21.34M 46.57M 46.81M 68.84M 68.15M 76.21M 38.31M 57.19M
Depreciation & Amortization
26.22M 25.28M 23.63M 24.33M 24.67M 25.36M 25.57M 26.21M 28.52M 26.95M 28.06M 26.64M 25.43M 25.06M 25.29M 26.57M 24.89M 24.05M 24.42M 24.11M 25.15M 26.56M 26.39M
Stock-Based Compensation
4.57M 5.97M 7.56M 4.45M 4.51M 4.24M 6.05M 3.91M 4.18M 3.96M 5.12M 3.34M 3.55M 3.84M 5.14M 1.84M 2.11M 2.03M 3.96M 3.5M 2.62M 2.65M 2.89M
Other Working Capital
21.13M -16.72M 12.38M 7.67M -2.37M -12.41M 4.06M 5.91M 18.08M -17.06M 8.43M -9.3M -3.22M -8.43M 2.44M 11.58M -2.46M -35.33M 13.78M 7.75M -5.01M -9.26M 16.71M
Other Non-Cash Items
1.02M 625K 647K 2.31M 1.38M 2.62M -25.63M 441K 2.92M 2.67M 639K 3.75M 993K 851K 2.83M 25.57M 17.25M 1.01M 935K 1.4M 1.91M 2.37M 3.09M
Deferred Income Tax
1.45M 3.19M 3.02M -5.35M -2.27M -2.37M -2.21M 4.85M -6.68M 3.41M -3.24M 10.79M -2.03M -27K 889K -25.29M 1.2M 4.64M 1.87M -6.34M -633K -594K 229K
Change in Working Capital
-6.41M -4.48M 12.83M 45.21M -4.58M -17.99M -31.33M 27.21M -18.77M -29.3M -17.95M 29.44M -25.64M -45.89M -29.52M 57.25M -40.02M -75.63M -105.7M 73.32M -19.07M 23.27M -50.8M
Operating Cash Flow
80.94M 73.28M 93.24M 120.88M 69.43M 51.06M 33.46M 110.67M 47.9M 36.94M 51.02M 116.54M 53.12M 24.7M 54.95M 107.27M 52M 2.91M -5.69M 164.13M 86.17M 92.57M 38.99M
Capital Expenditures
-19.31M -29.16M -35.78M -42.87M -20.3M -18.89M -20.08M -37.36M -19.15M -14.11M -30.55M -26.95M -21.62M -17.17M -25.01M -32.02M -23.13M -17.72M -26.39M -29.02M -17.79M -11.61M -15.48M
Cash Acquisitions
n/a n/a n/a -2.47M 3.13M n/a -371K -7.53M n/a n/a -218K -9.03M n/a n/a n/a -2.5M -347K 1K -319K 1K -106K -220K -2.03M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
n/a n/a n/a n/a n/a n/a 43.57M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 235K n/a n/a n/a
Investing Cash Flow
-19.31M -29.16M -35.78M -45.34M -17.17M -18.89M 23.13M -44.88M -19.15M -14.11M -30.77M -35.98M -21.62M -17.17M -25.01M -34.52M -23.47M -17.72M -26.71M -28.78M -17.9M -11.83M -17.51M
Debt Repayment
-20M -20M -20M -21M -21.04M -36.04M -41.04M -46.04M -18.04M -19M -1.05M -17.04M -19.1M -44.89M -4.93M -99.9M -147.54M -1.42M -1.42M -3.27M -205.72M -213.21M -63K
Common Stock Repurchased
-25.59M -25.59M -20.76M -20.66M -13.15M -10.24M -9.95M -9.89M -10.1M -20.2M -20.2M -15.15M n/a n/a -1.13M n/a n/a -55.33M -75M -471K n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
n/a -9K -7.34M 1.1M -10K 285K -6.68M 35K -762K -6.95M -1.52M -372K n/a -16K 60K 1.18M -28K -15K -1.14M 271K -1.3M 249K -249K
Financial Cash Flow
-45.17M -45.53M -47.89M -40.56M -34.2M -45.99M -57.67M -55.9M -28.9M -46.16M -22.78M -32.57M -19.02M -43.25M -5.99M -99.84M -147.31M -56.34M -70.19M -3.47M -205.3M -210.89M -312K
Net Cash Flow
15.7M 216K 8.02M 36.36M 20.63M -13.35M -2.43M 10.59M 201K -23.83M -2M 48.66M 12.72M -37.45M 28.51M -30.76M -126.1M -70.73M -102.82M 130.64M -138M -129.32M 23.49M
Free Cash Flow
61.63M 44.12M 57.46M 78.01M 49.13M 32.17M 13.38M 73.32M 28.75M 22.83M 20.47M 89.59M 31.51M 7.52M 29.94M 75.26M 28.88M -14.81M -32.08M 135.12M 68.38M 80.96M 23.5M
Adj. Free Cash Flow
57.06M 38.15M 49.9M 73.56M 44.62M 27.93M 7.33M 69.4M 24.57M 18.87M 15.35M 86.26M 27.96M 3.69M 24.81M 73.42M 26.76M -16.84M -36.03M 131.62M 65.76M 78.31M 20.61M
Maintenance CapEx
-19.31M -25.28M -23.63M -40.35M -20.3M -18.89M -18.7M -34.84M -17.07M -14.11M -30.55M -26.95M -21.62M -15.99M -25.01M -32.02M -23.13M -17.72M -20.18M -25.14M n/a -5M -15.48M
Growth CapEx
n/a -3.88M -12.15M -2.52M n/a n/a -1.38M -2.51M -2.08M n/a n/a n/a n/a -1.19M n/a n/a n/a n/a -6.21M -3.88M -17.79M -6.61M n/a
Owner Earnings
61.63M 48M 69.61M 80.53M 49.13M 32.17M 14.76M 75.83M 30.83M 22.83M 20.47M 89.59M 31.51M 8.71M 29.94M 75.26M 28.88M -14.81M -25.87M 138.99M 86.17M 87.57M 23.5M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.