Rci Hospitality Holdings Inc
How the company evolved, year by year. Revenue and debt come from the annual reports — for most companies, the 10-K filings with the SEC since 2009; dividends from the payments themselves.
The bars are a balance on the closing date; the lines are what happened during the year. Revenue above equity is ordinary, not an anomaly — it means the company turns its capital over more than once a year.
Major managers that reported this stock in their latest 13F.
▼ -59.4% over 5Y.
today you would have $413.32▼ -58.7%
Dividends reinvested, splits accounted for. Past prices say what happened, not what will.
The last 17 closed years. Each multiple uses that year’s closing price and that year’s reported numbers — not today’s. The range is set by the annual reports on record.
| Indicator | Median | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year-end price | $23.84 | $57.47 | $66.26 | $93.19 | $77.88 | $39.44 | $20.50 | $22.33 | $27.98 | $17.10 | $9.99 | $10.02 | $11.58 | $8.04 | $8.46 | $7.83 | $8.56 | |
Seven formulas applied to what the company reported. None of them predicts a price — each answers what the stock would be worth if its assumption held. The assumption is printed next to every number, because it is the assumption that produces the result.
This formula has no meaning here — usually a loss, negative cash flow, or a missing input.
This formula has no meaning here — usually a loss, negative cash flow, or a missing input.
This formula has no meaning here — usually a loss, negative cash flow, or a missing input.
This formula has no meaning here — usually a loss, negative cash flow, or a missing input.
Cash flow growing 5.0% a year for 10 years, discounted at 10%, then 2.5% forever.
Sector median of 9.8x operating profit, less net debt. Sees the business before its financing, so debt does not distort the comparison. Banks have no EBITDA — interest is their revenue, not a cost.
Companies of similar size in Consumer Cyclical, for comparison. The columns are the same ones above, in the same order.
| Stock | Price | P/E | P/B | Dividend yield | ROE | Market cap |
|---|---|---|---|---|---|---|
| MPAAMotorcar Parts of America Inc | $11.50 | — | 0.9x | — | -1.59% | $217.73M |
| RDNWRideNow Group, Inc. | $5.67 | — | — | — | — | $221.19M |
| LCUTLifetime Brands Inc | $9.22 | 6.4x | 1.0x | 1.84% | 15.77% | $211.96M |
| LOVELovesac Co | $14.62 |
RCI Hospitality Holdings, Inc., through its subsidiaries, engages in the hospitality and related businesses in the United States. The company operates through Nightclubs, Bombshells, and Other segments. It owns and/or operates upscale adult nightclubs under the Rick's Cabaret, Jaguars Club, Tootsie's Cabaret, XTC Cabaret, Club Onyx, Hoops Cabaret and Sports Bar, Scarlett's Cabaret, Diamond Cabaret, Cheetah Gentlemen's Club, PT's Showclub, Playmates Club, Country Rock Cabaret, Temptations Adult Cabaret, Foxy's Cabaret, Vivid Cabaret, Downtown Cabaret, Cabaret East, The Seville, Silver City Cabaret, Heartbreakers Gentlemen's Club, Kappa Men's Club, Baby Dolls, and Chicas Locas brands; and a dance club under the Studio 80 brand. The company also owns and operates restaurants and sports bars under the Bombshells Restaurant & Bar brand. In addition, it owns national industry conventions and trade shows; national industry trade publications; and national industry award shows, as well as industry and social media websites, which serves adult nightclubs industry and the adult retail products industry. Further, it holds license to sell Robust Energy Drink in the United States. The company was formerly known as Rick's Cabaret International, Inc. and changed its name to RCI Hospitality Holdings, Inc. in August 2014. RCI Hospitality Holdings, Inc. was founded in 1983 and is headquartered in Houston, Texas.
Company description provided by Yahoo Finance.
| P/E |
| 15.4x |
| 19.4x |
| 174.2x |
| 21.2x |
| 19.0x |
| 23.1x |
| — |
| 10.3x |
| 10.4x |
| 32.9x |
| 15.4x |
| 11.2x |
| 8.9x |
| 12.1x |
| 10.3x |
| 10.7x |
| — |
| 15.6x |
| P/S | 1.2x | 0.7x | 1.7x | 2.1x | 3.2x | 3.8x | 2.7x | 1.0x | 1.3x | 1.9x | 1.2x | 0.8x | 0.9x | 1.0x | 0.8x | 1.0x | 0.0x | 1.2x |
| P/B | 1.2x | 0.8x | 1.9x | 2.2x | 3.6x | 4.1x | 2.3x | 1.1x | 1.4x | 2.0x | 1.3x | 0.8x | 0.9x | 1.2x | 0.9x | 1.1x | 0.0x | 1.1x |
| EPS | $1.23 | $0.33 | $3.13 | $4.91 | $3.37 | -$0.66 | $1.99 | $2.15 | $0.85 | $1.11 | $0.89 | $1.13 | $0.96 | $0.78 | $0.79 | -$0.82 | $0.55 |
| Dividend yield | 0.44% | 1.17% | 0.45% | 0.36% | 0.21% | 0.21% | 0.38% | 0.63% | 0.54% | 0.43% | 0.70% | — | — | — | — | — | — | — |
| Payout | 7.67% | 22.76% | 78.79% | 7.67% | 4.07% | 4.75% | — | 6.53% | 5.58% | 14.12% | 10.81% | — | — | — | — | — | — | — |
| Profit margin | 8.19% | 3.87% | 1.02% | 9.95% | 17.20% | 15.54% | -4.60% | 11.21% | 12.60% | 5.70% | 8.32% | 6.80% | 9.26% | 8.19% | 7.96% | 9.40% | -10.74% | 7.96% |
| ROE | 8.99% | 4.14% | 1.14% | 10.39% | 19.08% | 16.87% | -3.98% | 11.97% | 13.61% | 6.22% | 8.85% | 7.51% | 10.19% | 9.80% | 8.99% | 10.20% | -11.38% | 7.09% |
Median, not average: a single year of near-zero profit produces a P/E of 400 and would drag an average on its own. P/E years above 200x are left out, the same cut the fair price uses — so this median matches the “its own history” method below. Price and EPS have no median: they are series that grow.
This formula has no meaning here — usually a loss, negative cash flow, or a missing input.
Not the average of the seven numbers above. Four of the seven start from the same earnings per share — Graham, Lynch, sector multiples and its own history — so averaging all seven would let one input count four times and drown out the others. Instead each family produces one number, and the fair price is the average of the families that answered. A family with two working formulas contributes their average, not two votes.
2 methods answered, across 2 families.
Every formula reads the same reported statements and they can be wrong together. The margin is room for that.
+22.9% from the average.
These are models, not forecasts, and not investment advice. Change one assumption and the number changes with it — that is a property of valuation, not a defect of this page.
| 12.0x |
| 1.0x |
| — |
| 8.78% |
| $210.87M |
| ZUMZZumiez Inc | $13.75 | 20.8x | 0.8x | — | 4.45% | $210.8M |
| AOUTAmerican Outdoor Brands, Inc. | $16.51 | — | 1.3x | — | -2.35% | $208.38M |