investorscraft@gmail.com

Intrinsic value of Hillenbrand Inc (HI)

Previous Close$45.45
Intrinsic Value
Upside potential
Previous Close
$45.45
Use floor (the cash flow based valuation has rendered a result, which is lower than an estimated minimum value derived from the company’s balance sheet analysis)

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh40.5 

The original valuation is based on fiscal year data as of 2021-09-30 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

Hillenbrand, Inc. operates as a diversified industrial company in the United States and internationally. The company operates through three segments: Advanced Process Solutions, Molding Technology Solutions, and Batesville. The Advanced Process Solutions segment designs, engineers, manufactures, markets, and services process and material handling equipment and systems comprising compounding, extrusion, and material handling equipment, and equipment system design; screening and separating equipment; flow control solutions; and size reduction equipment for various industries, including plastics, food and pharmaceuticals, chemicals, fertilizers, minerals and mining, energy, wastewater treatment, forest products, and other general industrials. The Molding Technology Solutions segment offer injection molding and extrusion equipment; hot runner systems; and mold bases and components for various industries, including automotive, consumer goods, packaging, construction, and electronics. The Batesville segment designs, manufactures, distributes, and sells funeral services products and solutions, such as burial caskets, cremation caskets, containers and urns, other personalization and memorialization products, and web-based technology applications. Hillenbrand, Inc. was founded in 1906 and is headquartered in Batesville, Indiana.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %13.8NaN
Revenue, $2865NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m2490NaN
Operating income, $m375NaN
EBITDA, $m490NaN
Interest expense (income), $mNaN
Earnings before tax, $m349NaN
Tax expense, $m99NaN
Net income, $m250NaN

BALANCE SHEET

Cash and short-term investments, $m447NaN
Total assets, $m4015NaN
Adjusted assets (=assets-cash), $m3568NaN
Average production assets, $m2542NaN
Working capital, $m400NaN
Total debt, $m1350NaN
Total liabilities, $m2805NaN
Total equity, $m1210NaN
Debt-to-equity ratio1.116NaN
Adjusted equity ratio0.223NaN

CASH FLOW

Net income, $m250NaN
Depreciation, amort., depletion, $m115NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m528NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-40NaN
Free cash flow, $m568NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m400
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount