investorscraft@gmail.com

Intrinsic ValueHaleon plc (HLN)

Previous Close$10.47
Intrinsic Value
Upside potential
Previous Close
$10.47

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

Haleon plc operates as a global leader in consumer health, specializing in over-the-counter (OTC) medications, oral health, and wellness products. The company’s diversified portfolio includes well-known brands such as Sensodyne, Advil, and Centrum, catering to everyday health needs across multiple geographies. Haleon generates revenue primarily through direct sales to retailers, pharmacies, and e-commerce platforms, leveraging its strong brand equity and extensive distribution network to maintain competitive pricing and shelf presence. The company operates in a resilient sector with steady demand, benefiting from consumer preferences for self-care and preventive health solutions. Haleon’s market position is reinforced by its scale, innovation capabilities, and strategic focus on high-growth categories like vitamins and pain relief. Its ability to adapt to regional preferences and regulatory environments further strengthens its competitive edge in both developed and emerging markets.

Revenue Profitability And Efficiency

Haleon reported revenue of £11.23 billion for FY 2024, with net income of £1.44 billion, reflecting a net margin of approximately 12.8%. The company’s operating cash flow stood at £2.30 billion, demonstrating strong cash generation capabilities. Capital expenditures were modest at £250 million, indicating disciplined investment in maintaining and expanding production capacity. These metrics highlight Haleon’s ability to balance growth with profitability, supported by efficient cost management and scalable operations.

Earnings Power And Capital Efficiency

Diluted EPS for FY 2024 was £0.32, reflecting Haleon’s earnings power amid a competitive consumer health landscape. The company’s robust operating cash flow relative to net income underscores effective working capital management. With a capital-light model in many segments, Haleon achieves high returns on invested capital, driven by brand strength and operational leverage. This positions the firm well for reinvestment in innovation and market expansion.

Balance Sheet And Financial Health

Haleon’s balance sheet shows £2.20 billion in cash and equivalents against total debt of £10.10 billion, indicating a leveraged but manageable financial structure. The company’s liquidity position is adequate, with operating cash flow covering interest obligations comfortably. While debt levels are elevated, they are typical for a recently spun-off entity, and Haleon’s stable cash flows provide a solid foundation for deleveraging over time.

Growth Trends And Dividend Policy

Haleon’s growth is underpinned by steady demand for consumer health products, with opportunities in emerging markets and digital commerce. The company declared a dividend of £0.16803 per share, signaling a commitment to shareholder returns. Future growth may hinge on product innovation and strategic acquisitions, supported by its strong cash flow generation. The dividend payout appears sustainable given current earnings and cash flow trends.

Valuation And Market Expectations

Haleon’s valuation reflects its position as a pure-play consumer health leader, trading at multiples aligned with peers in the sector. Market expectations likely incorporate steady mid-single-digit revenue growth and margin expansion potential. The company’s ability to navigate inflationary pressures and maintain pricing power will be critical in meeting investor expectations for earnings growth and return on capital.

Strategic Advantages And Outlook

Haleon’s strategic advantages include its portfolio of trusted brands, global distribution reach, and focus on high-margin categories. The outlook remains positive, supported by long-term trends in self-care and preventive health. Challenges include competitive pressures and regulatory scrutiny, but Haleon’s scale and innovation pipeline position it well to capitalize on growth opportunities while maintaining financial discipline.

Sources

Company filings, 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