investorscraft@gmail.com

Intrinsic ValueHelen of Troy Limited (HELE)

Previous Close$24.12
Intrinsic Value
Upside potential
Previous Close
$24.12

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

Helen of Troy Limited operates as a consumer products company with a diversified portfolio spanning housewares, health & home, and beauty categories. The company generates revenue through the design, development, and distribution of branded products under well-known labels such as OXO, Hydro Flask, and Vicks. Its business model relies on a mix of direct sales, e-commerce, and retail partnerships, leveraging strong brand equity and innovation to maintain competitive positioning. Helen of Troy competes in fragmented markets, differentiating itself through product quality, design, and consumer trust. The company’s strategic focus on premium segments and digital expansion supports its resilience against economic cycles. With a global supply chain and multi-channel distribution, it maintains a balanced exposure to both domestic and international demand trends.

Revenue Profitability And Efficiency

Helen of Troy reported revenue of $1.91 billion for FY 2025, with net income of $123.8 million, translating to diluted EPS of $5.37. Operating cash flow stood at $113.2 million, reflecting efficient working capital management. The absence of disclosed capital expenditures suggests a focus on optimizing existing assets rather than heavy reinvestment. Margins appear stable, though further segment-level breakdown would clarify profitability drivers.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent net income despite macroeconomic headwinds. With no reported capital expenditures, Helen of Troy likely prioritizes free cash flow generation over aggressive expansion. The diluted EPS of $5.37 indicates effective capital allocation, though debt levels warrant monitoring for sustained efficiency.

Balance Sheet And Financial Health

Helen of Troy’s balance sheet shows $18.9 million in cash and equivalents against total debt of $956.8 million, suggesting moderate leverage. The lack of capital expenditures may indicate a conservative approach to liquidity. While the debt load is notable, the company’s operating cash flow could support servicing obligations, assuming stable earnings.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly detailed, but the absence of dividends suggests reinvestment into operations or debt reduction. The company’s focus on premium brands and digital channels may drive future top-line expansion, though competitive pressures in consumer goods could temper expectations. Shareholder returns currently rely on capital appreciation rather than yield.

Valuation And Market Expectations

With a market capitalization inferred from shares outstanding and EPS, Helen of Troy’s valuation likely reflects its niche positioning and cash flow stability. Investors may price in expectations for margin resilience and brand strength, though leverage could weigh on multiples if interest rates remain elevated. Comparative sector analysis would clarify relative attractiveness.

Strategic Advantages And Outlook

Helen of Troy’s strategic advantages lie in its diversified brand portfolio and omnichannel distribution. The outlook hinges on its ability to sustain pricing power and adapt to shifting consumer preferences. Supply chain optimization and debt management will be critical to maintaining financial flexibility. Long-term success depends on innovation and market share retention in competitive segments.

Sources

Company filings (10-K), investor presentations

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