investorscraft@gmail.com

Intrinsic ValueThe Hain Celestial Group, Inc. (HAIN)

Previous Close$1.21
Intrinsic Value
Upside potential
Previous Close
$1.21

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Hain Celestial Group, Inc. operates in the organic and natural products sector, specializing in branded consumer goods across food, beverage, and personal care categories. The company generates revenue through the production and distribution of products under well-known brands such as Celestial Seasonings, Terra, and Earth’s Best, targeting health-conscious consumers in North America and Europe. Hain Celestial differentiates itself by emphasizing non-GMO, organic, and sustainably sourced ingredients, aligning with growing consumer demand for clean-label products. Its market position is bolstered by strategic partnerships with retailers and a focus on innovation in plant-based and free-from categories. However, the company faces intense competition from larger CPG players and private-label alternatives, requiring continuous investment in brand equity and operational efficiency to maintain its niche leadership.

Revenue Profitability And Efficiency

Hain Celestial reported revenue of $1.74 billion for FY 2024, reflecting its scale in the natural products market. However, the company posted a net loss of $75.0 million, with diluted EPS of -$0.84, indicating profitability challenges. Operating cash flow stood at $116.4 million, supported by working capital management, while capital expenditures of $33.5 million suggest moderate reinvestment in operations.

Earnings Power And Capital Efficiency

The negative net income highlights pressure on earnings power, likely due to input cost inflation or competitive pricing. Operating cash flow coverage of capital expenditures (3.5x) demonstrates adequate liquidity for maintenance spending, but sustained losses may constrain discretionary investments. The absence of dividends aligns with a focus on preserving capital during this transitional period.

Balance Sheet And Financial Health

The balance sheet shows $54.3 million in cash against $835.7 million of total debt, indicating leveraged positioning. The debt load may limit financial flexibility, though the company’s ability to generate positive operating cash flow provides some mitigation. Shareholders’ equity is likely under pressure given recurring losses, warranting close monitoring of covenant compliance.

Growth Trends And Dividend Policy

Top-line growth trends are unclear without prior-year comparatives, but the lack of dividends suggests capital retention for debt reduction or growth initiatives. The natural products market offers long-term tailwinds, but Hain must improve execution to capitalize on category expansion and margin recovery opportunities.

Valuation And Market Expectations

The market appears to price in turnaround risks, with negative earnings compressing valuation multiples. Investors likely await evidence of cost restructuring efficacy or top-line reacceleration before assigning premium multiples. Peer comparisons would contextualize whether current pricing reflects undue pessimism or justified caution.

Strategic Advantages And Outlook

Hain’s brand portfolio and clean-label focus remain key assets in a health-driven consumer landscape. Success hinges on operational streamlining, innovation in high-growth categories, and disciplined capital allocation. Near-term challenges persist, but strategic brand investments and category leadership could position the company for recovery if macroeconomic and competitive headwinds abate.

Sources

Company filings (10-K), investor disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount