|
Hims & Hers Health, Inc. (HIMS) DCF Valuation
US | Consumer Defensive | Household & Personal Products | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Hims & Hers Health, Inc. (HIMS) Bundle
Discover the true potential of Hims & Hers Health, Inc. (HIMS) with our advanced DCF Calculator! Adjust essential assumptions, explore various scenarios, and evaluate how fluctuations affect Hims & Hers Health, Inc. (HIMS) valuation – all within a user-friendly Excel template.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 82.6 | 148.8 | 271.9 | 526.9 | 872.0 | 1,574.5 | 2,843.0 | 5,133.3 | 9,268.8 | 16,735.9 |
| Revenue Growth, % | 0 | 80.18 | 82.77 | 93.81 | 65.49 | 80.56 | 80.56 | 80.56 | 80.56 | 80.56 |
| EBITDA | -74.2 | -14.1 | -111.0 | -61.2 | -19.9 | -485.0 | -875.7 | -1,581.2 | -2,855.0 | -5,155.0 |
| EBITDA, % | -89.82 | -9.47 | -40.81 | -11.62 | -2.29 | -30.8 | -30.8 | -30.8 | -30.8 | -30.8 |
| Depreciation | .3 | 1.1 | 4.1 | 7.5 | 9.5 | 15.9 | 28.6 | 51.7 | 93.3 | 168.5 |
| Depreciation, % | 0.31493 | 0.71055 | 1.5 | 1.42 | 1.09 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 |
| EBIT | -74.4 | -15.1 | -115.0 | -68.7 | -29.5 | -500.8 | -904.3 | -1,632.9 | -2,948.3 | -5,323.5 |
| EBIT, % | -90.14 | -10.18 | -42.31 | -13.04 | -3.38 | -31.81 | -31.81 | -31.81 | -31.81 | -31.81 |
| Total Cash | 60.4 | 100.2 | 247.3 | 179.6 | 221.0 | 915.9 | 1,653.8 | 2,986.2 | 5,392.0 | 9,735.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .9 | .8 | 3.6 | 3.2 | 5.7 | 13.0 | 23.5 | 42.4 | 76.5 | 138.2 |
| Account Receivables, % | 1.04 | 0.50418 | 1.32 | 0.61319 | 0.65424 | 0.82555 | 0.82555 | 0.82555 | 0.82555 | 0.82555 |
| Inventories | 4.2 | 3.5 | 13.6 | 21.6 | 22.5 | 60.3 | 108.9 | 196.6 | 354.9 | 640.8 |
| Inventories, % | 5.11 | 2.38 | 4.99 | 4.09 | 2.58 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 |
| Accounts Payable | 7.2 | 8.1 | 19.6 | 32.4 | 43.1 | 102.3 | 184.7 | 333.5 | 602.2 | 1,087.4 |
| Accounts Payable, % | 8.76 | 5.42 | 7.22 | 6.14 | 4.94 | 6.5 | 6.5 | 6.5 | 6.5 | 6.5 |
| Capital Expenditure | -1.8 | -4.2 | -5.0 | -7.2 | -26.5 | -35.5 | -64.1 | -115.7 | -208.8 | -377.1 |
| Capital Expenditure, % | -2.16 | -2.85 | -1.84 | -1.38 | -3.04 | -2.25 | -2.25 | -2.25 | -2.25 | -2.25 |
| Tax Rate, % | -9.16 | -9.16 | -9.16 | -9.16 | -9.16 | -9.16 | -9.16 | -9.16 | -9.16 | -9.16 |
| EBITAT | -74.5 | -15.3 | -111.8 | -68.7 | -32.1 | -498.0 | -899.1 | -1,623.5 | -2,931.3 | -5,292.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -73.9 | -16.8 | -114.0 | -63.4 | -41.8 | -503.5 | -911.2 | -1,645.2 | -2,970.6 | -5,363.9 |
| WACC, % | 9.45 | 9.45 | 9.45 | 9.45 | 9.45 | 9.45 | 9.45 | 9.45 | 9.45 | 9.45 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -7,959.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -5,471 | |||||||||
| Terminal Value | -73,402 | |||||||||
| Present Terminal Value | -46,726 | |||||||||
| Enterprise Value | -54,686 | |||||||||
| Net Debt | -87 | |||||||||
| Equity Value | -54,599 | |||||||||
| Diluted Shares Outstanding, MM | 209 | |||||||||
| Equity Value Per Share | -260.81 |
What You Will Get
- Authentic HIMS Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Hims & Hers Health, Inc. (HIMS).
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis.
- Immediate Valuation Adjustments: Automatic recalculations to assess the effects of changes on Hims & Hers Health, Inc. (HIMS)'s fair value.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and in-depth projections.
- Efficient and Precise: Eliminate the need to build models from the ground up while ensuring accuracy and adaptability.
Key Features
- Comprehensive DCF Calculator: Provides detailed unlevered and levered DCF valuation models tailored for Hims & Hers Health, Inc. (HIMS).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to HIMS.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit HIMS's financial outlook.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Hims & Hers Health, Inc. (HIMS).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Download: Obtain the pre-built Excel file containing Hims & Hers Health, Inc. (HIMS) financial data.
- Customize: Modify projections such as revenue growth, EBITDA %, and WACC as needed.
- Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various forecasts and instantly compare the results.
- Make Decisions: Leverage the valuation insights to inform your investment approach.
Why Choose This Calculator?
- User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
- Customizable Inputs: Easily adjust parameters to suit your analytical needs.
- Real-Time Feedback: Instantly observe changes in Hims & Hers Health, Inc.'s (HIMS) valuation as you modify inputs.
- Preloaded Data: Comes equipped with Hims & Hers' actual financial figures for swift assessments.
- Preferred by Experts: A go-to tool for investors and analysts seeking to make well-informed choices.
Who Should Use Hims & Hers Health, Inc. (HIMS)?
- Healthcare Investors: Make informed decisions with a comprehensive analysis of the health and wellness market.
- Market Analysts: Streamline your research with ready-to-use data and insights on telehealth trends.
- Healthcare Consultants: Easily customize presentations or reports tailored to client needs in the health sector.
- Health Enthusiasts: Expand your knowledge of innovative healthcare solutions and their impact on patient care.
- Educators and Students: Utilize it as a hands-on resource in health economics and business courses.
What the Template Contains
- Pre-Filled Data: Includes Hims & Hers Health, Inc.'s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Hims & Hers Health, Inc.'s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.