investorscraft@gmail.com

Intrinsic ValueHaleon plc (HLN.L)

Previous Close£378.90
Intrinsic Value
Upside potential
Previous Close
£378.90

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 leading global consumer healthcare company, specializing in over-the-counter (OTC) health products across therapeutic categories such as oral health, pain relief, respiratory health, and vitamins. Its diversified portfolio includes well-established brands like Sensodyne, Panadol, Advil, and Centrum, which enjoy strong consumer trust and market penetration. The company leverages a combination of innovation, brand equity, and extensive distribution networks to maintain its competitive edge in a highly fragmented industry. Haleon’s revenue model is driven by volume sales of its OTC products, supported by strategic marketing and partnerships with retailers and healthcare providers. Positioned in the non-cyclical consumer healthcare sector, the company benefits from consistent demand, though it faces competition from both pharmaceutical giants and private-label alternatives. Its geographic diversification across North America, Europe, and emerging markets provides resilience against regional economic fluctuations.

Revenue Profitability And Efficiency

Haleon reported revenue of £11.23 billion for the latest fiscal year, with a net income of £1.44 billion, reflecting a margin of approximately 12.8%. The company generated £2.3 billion in operating cash flow, demonstrating efficient working capital management. Capital expenditures were modest at £250 million, indicating a capital-light business model focused on brand maintenance and incremental innovation rather than heavy infrastructure investments.

Earnings Power And Capital Efficiency

Diluted EPS stood at 16p, supported by stable cash flows from its mature brand portfolio. The company’s ability to convert revenue into operating cash flow (20.5% of revenue) underscores its earnings quality. However, its high total debt of £10.1 billion suggests leveraged operations, though this is partially offset by £2.2 billion in cash reserves.

Balance Sheet And Financial Health

Haleon’s balance sheet shows a net debt position of approximately £7.9 billion, reflecting its spin-off-related liabilities. While the debt load is significant, the company’s strong cash generation provides adequate coverage for interest and principal repayments. Its current liquidity position is robust, with cash equivalents covering near-term obligations.

Growth Trends And Dividend Policy

The company has initiated a dividend policy, paying 6.6p per share, signaling confidence in its cash flow stability. Growth is likely to be driven by organic brand expansion and selective acquisitions in high-growth OTC categories, particularly in emerging markets where healthcare penetration is increasing.

Valuation And Market Expectations

With a market cap of £37.1 billion, Haleon trades at a premium reflective of its defensive sector and strong brand portfolio. The low beta (0.205) indicates lower volatility relative to the market, appealing to risk-averse investors. Market expectations are anchored around mid-single-digit revenue growth and margin stability.

Strategic Advantages And Outlook

Haleon’s strategic advantages lie in its globally recognized brands, diversified product mix, and entrenched retail relationships. The outlook remains positive, supported by secular trends in self-care and preventive health. However, margin pressures from input costs and regulatory scrutiny in key markets could pose challenges. The company’s focus on innovation and geographic expansion should sustain long-term growth.

Sources

Company filings, London Stock Exchange disclosures

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