investorscraft@gmail.com

Intrinsic ValueThe Hershey Company (0J4X.L)

Previous Close£193.26
Intrinsic Value
Upside potential
Previous Close
£193.26

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

The Hershey Company is a dominant player in the global confectionery and snack industry, operating across North America and international markets. Its diversified portfolio includes iconic chocolate and non-chocolate confectionery products, gum and mint refreshments, pantry items, and salty snacks, sold under well-known brands such as Hershey's, Reese's, Kit Kat, and Twizzlers. The company leverages a multi-channel distribution strategy, targeting grocery stores, mass merchandisers, convenience stores, and e-commerce platforms, ensuring broad consumer accessibility. Hershey's strong brand equity and innovation capabilities position it as a leader in the competitive consumer defensive sector, with a focus on premium and health-conscious offerings like Lily's and ONE Bar. The company's international segment continues to expand, particularly in emerging markets, though North America remains its core revenue driver. Hershey's vertically integrated supply chain and marketing prowess further solidify its market position, enabling consistent product quality and customer loyalty.

Revenue Profitability And Efficiency

Hershey reported revenue of $11.2 billion in the latest fiscal year, with net income reaching $2.22 billion, reflecting robust profitability. The company's operating cash flow stood at $2.53 billion, underscoring efficient cash generation capabilities. Despite no disclosed capital expenditures, Hershey maintains strong margins, supported by pricing power and cost management. Its diluted EPS of $10.94 highlights earnings resilience in a competitive market.

Earnings Power And Capital Efficiency

Hershey demonstrates consistent earnings power, driven by its diversified product mix and strong brand recognition. The company's ability to generate high operating cash flow relative to net income indicates effective capital utilization. With no significant capital expenditures reported, Hershey prioritizes shareholder returns and debt management, as evidenced by its $5.48 dividend per share and $5.45 billion total debt.

Balance Sheet And Financial Health

Hershey's balance sheet remains solid, with $730.7 million in cash and equivalents against $5.45 billion in total debt. The company's leverage appears manageable given its stable cash flows and profitability. Its financial health is further supported by a market capitalization of $30.75 billion, reflecting investor confidence in its long-term stability.

Growth Trends And Dividend Policy

Hershey's growth is anchored in brand expansion and international market penetration, though North America remains its primary revenue source. The company's dividend policy is attractive, with a $5.48 per share payout, signaling commitment to returning capital to shareholders. Its low beta of 0.305 suggests resilience to market volatility, appealing to defensive investors.

Valuation And Market Expectations

With a market cap of $30.75 billion, Hershey trades at a premium, reflecting its strong brand equity and consistent performance. Investors likely price in steady growth from its core confectionery business and emerging snack segments. The company's valuation aligns with its defensive sector positioning and reliable cash flows.

Strategic Advantages And Outlook

Hershey's strategic advantages include its iconic brands, diversified product portfolio, and efficient supply chain. The company is well-positioned to capitalize on trends like premiumization and health-conscious snacking. While inflationary pressures pose challenges, Hershey's pricing power and operational efficiency should support sustained profitability. Its outlook remains positive, driven by innovation and geographic expansion.

Sources

Company filings, market data

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