investorscraft@gmail.com

Intrinsic ValueThe Hain Celestial Group, Inc. (0J2I.L)

Previous Close£1.16
Intrinsic Value
Upside potential
Previous Close
£1.16

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 packaged foods sector, focusing on health-conscious consumers across North America and international markets. The company’s diversified product portfolio spans infant nutrition, plant-based beverages, snacks, condiments, and personal care items, sold under well-known brands like Earth's Best, Celestial Seasonings, and Spectrum. Its revenue model relies on multi-channel distribution, including supermarkets, natural food stores, e-commerce, and food service networks, serving approximately 80 countries. Hain Celestial positions itself as a leader in organic and natural products, leveraging growing consumer demand for clean-label and sustainable food options. The company competes in a fragmented but rapidly expanding market, where brand trust and product innovation are critical differentiators. Despite facing competition from larger CPG players and private-label alternatives, Hain Celestial maintains a niche presence through its commitment to organic certification and non-GMO offerings. Its international segment provides geographic diversification, though exposure to currency fluctuations and regional regulatory challenges remains a consideration.

Revenue Profitability And Efficiency

Hain Celestial reported revenue of $1.74 billion for the fiscal year ending June 2024, reflecting its scale in the organic and natural foods market. However, the company posted a net loss of $75 million, with diluted EPS of -$0.84, indicating profitability challenges. Operating cash flow stood at $116 million, suggesting some operational resilience, though capital expenditures of $33 million highlight ongoing investments in production and distribution capabilities.

Earnings Power And Capital Efficiency

The company’s negative earnings and diluted EPS underscore inefficiencies in cost management or pricing power relative to input costs. Operating cash flow, while positive, may not fully offset the net income deficit, signaling potential margin pressures. The absence of dividend payouts aligns with its current focus on reinvestment and financial stabilization rather than shareholder returns.

Balance Sheet And Financial Health

Hain Celestial’s balance sheet shows $54 million in cash and equivalents against $836 million in total debt, indicating a leveraged position. The debt load could constrain financial flexibility, particularly if profitability does not improve. The company’s ability to service debt will depend on sustained cash flow generation and potential asset optimization initiatives.

Growth Trends And Dividend Policy

Growth prospects are tied to the expanding organic food market, but recent financial performance suggests execution risks. The company does not currently pay dividends, prioritizing debt management and operational turnaround. Future growth may hinge on product innovation, geographic expansion, and cost rationalization efforts.

Valuation And Market Expectations

With a market capitalization of approximately $170 million, the company trades at a discount to revenue, reflecting investor skepticism about its profitability trajectory. The beta of 1.052 indicates moderate volatility relative to the broader market, likely influenced by sector dynamics and company-specific turnaround uncertainties.

Strategic Advantages And Outlook

Hain Celestial’s strengths lie in its established brand portfolio and alignment with health-conscious consumer trends. However, operational challenges and high leverage pose risks. The outlook depends on successful cost controls, debt reduction, and capitalizing on organic market growth. Strategic partnerships or portfolio pruning could enhance focus and financial stability.

Sources

Company filings, market data

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