investorscraft@gmail.com

Intrinsic Value of Hillenbrand, Inc. (HI)

Previous Close$22.89
Intrinsic Value
Upside potential
Previous Close
$22.89

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hillenbrand, Inc. operates as a diversified industrial company with a focus on highly engineered, mission-critical processing equipment and solutions. The company serves industries such as plastics, food and pharmaceuticals, and advanced materials through its two primary segments: Advanced Process Solutions and Molding Technology Solutions. Hillenbrand’s revenue model is driven by capital equipment sales, aftermarket services, and consumables, leveraging its strong brand reputation and global distribution network. The company competes in niche markets where technical expertise and reliability are paramount, positioning itself as a leader in customized industrial solutions. Its diversified end-market exposure mitigates cyclical risks while fostering long-term customer relationships through innovation and service excellence. Hillenbrand’s strategic acquisitions have expanded its technological capabilities and geographic reach, reinforcing its competitive moat in high-margin industrial segments.

Revenue Profitability And Efficiency

Hillenbrand reported revenue of $3.18 billion for FY 2024, though net income was negative at -$211 million, reflecting operational or restructuring challenges. Diluted EPS stood at -$3.00, while operating cash flow of $191.3 million suggests underlying cash generation capability. Capital expenditures of -$54.2 million indicate disciplined investment, but profitability metrics warrant scrutiny given the net loss.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight near-term pressures, but its operating cash flow demonstrates resilience in core operations. With $199.3 million in cash and equivalents, liquidity appears manageable, though total debt of $2.03 billion raises leverage concerns. Further analysis of segment margins and cost structure is needed to assess sustainable earnings power.

Balance Sheet And Financial Health

Hillenbrand’s balance sheet shows $199.3 million in cash against $2.03 billion in total debt, indicating elevated leverage. The net loss complicates debt serviceability, but operating cash flow provides some coverage. Shareholders’ equity may be pressured by retained losses, necessitating close monitoring of covenant compliance and refinancing risks.

Growth Trends And Dividend Policy

Despite negative earnings, Hillenbrand maintained a dividend of $0.895 per share, signaling commitment to shareholder returns. Growth prospects depend on end-market recovery and integration of acquisitions. The company’s ability to stabilize profitability while sustaining dividends will be critical for investor confidence.

Valuation And Market Expectations

The market likely prices HI conservatively due to its net loss and high debt. Valuation multiples may reflect skepticism about near-term earnings recovery, though cash flow generation and dividend yield could attract income-oriented investors if operational improvements materialize.

Strategic Advantages And Outlook

Hillenbrand’s niche expertise and aftermarket services provide stability, but its outlook hinges on debt management and margin restoration. Strategic acquisitions could drive long-term growth, but execution risks remain. Investors should watch for signs of operational turnaround and free cash flow sustainability.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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