investorscraft@gmail.com

Intrinsic Value of The Hershey Company (HSY)

Previous Close$189.01
Intrinsic Value
Upside potential
Previous Close
$189.01

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 operates as a leading global confectionery manufacturer, specializing in chocolate and non-chocolate products, snacks, and pantry items. Its core revenue model relies on branded consumer goods sold through retail, e-commerce, and foodservice channels, with iconic brands like Hershey's, Reese's, and Kit Kat driving market dominance. The company maintains a strong competitive position in North America, leveraging brand loyalty, extensive distribution networks, and innovation in product development to sustain pricing power and shelf space. Hershey also strategically expands into adjacent categories, such as salty snacks and better-for-you offerings, to diversify revenue streams and capitalize on shifting consumer preferences. Its vertically integrated supply chain enhances cost efficiency, while marketing investments reinforce brand equity in a highly competitive but fragmented industry.

Revenue Profitability And Efficiency

Hershey reported $11.2 billion in revenue for FY 2024, with net income of $2.22 billion, reflecting a robust net margin of approximately 19.8%. Diluted EPS stood at $10.94, supported by disciplined cost management and pricing strategies. Operating cash flow reached $2.53 billion, underscoring strong cash conversion from core operations. The absence of disclosed capital expenditures suggests potential reclassification or immaterial outlays for the period.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, with high-margin confectionery products driving profitability. Its capital efficiency is evident in the ability to generate substantial operating cash flow relative to revenue, though total debt of $5.45 billion indicates leveraged growth strategies. Shareholder returns are reinforced by a dividend payout of $5.34 per share, aligning with Hershey's history of reliable income distribution.

Balance Sheet And Financial Health

Hershey's balance sheet shows $730.7 million in cash and equivalents against $5.45 billion in total debt, suggesting moderate liquidity coverage. The debt level, while significant, is manageable given the company's stable cash flows and industry position. No material capital expenditures were reported, possibly indicating a focus on deleveraging or share repurchases.

Growth Trends And Dividend Policy

Hershey's growth is anchored in premiumization, international expansion, and category diversification, though North America remains its primary market. The dividend per share of $5.34 reflects a commitment to returning capital to shareholders, supported by a track record of consistent increases. Volume and pricing synergies are likely key drivers of top-line expansion in a competitive landscape.

Valuation And Market Expectations

The market likely values Hershey for its defensive qualities, brand strength, and predictable cash flows. A high net margin and strong EPS performance suggest premium pricing relative to peers. Investors may focus on the company's ability to sustain pricing power amid inflationary pressures and evolving consumer trends.

Strategic Advantages And Outlook

Hershey's strategic advantages include its iconic brand portfolio, scale in production, and distribution reach. Near-term challenges may include input cost volatility and competitive pressures, but innovation and operational efficiency provide resilience. The outlook remains positive, with growth initiatives balanced against disciplined capital allocation.

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