investorscraft@gmail.com

Intrinsic ValueHims & Hers Health, Inc. (HIMS)

Previous Close$27.09
Intrinsic Value
Upside potential
Previous Close
$27.09

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

Hims & Hers Health, Inc. operates in the digital healthcare sector, specializing in direct-to-consumer telehealth services for personalized wellness and treatment. The company leverages a vertically integrated platform to offer prescription medications, over-the-counter products, and subscription-based health solutions, primarily targeting conditions like hair loss, mental health, and skincare. Its revenue model combines e-commerce sales with recurring subscription revenue, capitalizing on the growing demand for convenient, stigma-free healthcare access. Hims & Hers differentiates itself through a tech-driven approach, combining telehealth consultations with proprietary formulations, which enhances customer retention and lifetime value. The company competes in a fragmented market but has carved a niche by focusing on millennial and Gen Z demographics, emphasizing brand authenticity and digital-first engagement. Its scalable platform allows for rapid expansion into new therapeutic areas, positioning it as a disruptor in traditional healthcare delivery.

Revenue Profitability And Efficiency

Hims & Hers reported robust revenue of $1.48 billion for FY 2024, reflecting strong demand for its telehealth and wellness offerings. Net income stood at $126 million, with diluted EPS of $0.53, indicating improved profitability as the company scales. Operating cash flow of $251 million underscores efficient working capital management, while capital expenditures of $42 million suggest disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 8.5%. Its capital efficiency is evident in positive operating cash flow, which far exceeds capital expenditures, enabling self-funded growth. The low debt-to-equity ratio, supported by $221 million in cash and minimal total debt of $11 million, further highlights prudent financial management.

Balance Sheet And Financial Health

Hims & Hers maintains a strong balance sheet, with $221 million in cash and equivalents providing ample liquidity. Total debt is negligible at $11 million, resulting in a conservative leverage profile. The company’s financial health is further reinforced by its ability to generate consistent operating cash flow, positioning it well for organic expansion or strategic acquisitions.

Growth Trends And Dividend Policy

Revenue growth trends reflect the company’s successful penetration of the digital healthcare market, driven by subscription adoption and product diversification. Hims & Hers does not currently pay dividends, opting instead to reinvest cash flow into scaling its platform and expanding its service offerings. This aligns with its growth-stage focus and capital-light business model.

Valuation And Market Expectations

The market likely values Hims & Hers on its growth potential in the telehealth sector, with a focus on scalability and recurring revenue streams. The absence of dividends suggests investors prioritize capital appreciation over income, consistent with high-growth tech-enabled healthcare companies. Key metrics such as revenue growth and customer acquisition costs will remain critical for valuation.

Strategic Advantages And Outlook

Hims & Hers benefits from first-mover advantages in digital-first healthcare, a sticky subscription model, and a strong brand resonance with younger demographics. The outlook is positive, supported by tailwinds in telehealth adoption and operational leverage. Risks include regulatory scrutiny and competition, but the company’s asset-light structure and focus on high-margin services provide resilience.

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