|
The Honest Company, Inc. (HNST) DCF Valuation
US | Consumer Cyclical | Specialty Retail | NASDAQ
|
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
The Honest Company, Inc. (HNST) Bundle
Engineered for accuracy, our (HNST) DCF Calculator enables you to evaluate The Honest Company, Inc. valuation using up-to-date financial data and complete flexibility to modify all essential parameters for improved forecasts.
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 | 235.6 | 300.5 | 318.6 | 313.7 | 344.4 | 380.4 | 420.1 | 464.1 | 512.6 | 566.2 |
| Revenue Growth, % | 0 | 27.56 | 6.03 | -1.57 | 9.79 | 10.45 | 10.45 | 10.45 | 10.45 | 10.45 |
| EBITDA | -23.8 | -8.7 | -32.7 | -47.0 | -36.2 | -37.1 | -41.0 | -45.2 | -50.0 | -55.2 |
| EBITDA, % | -10.1 | -2.89 | -10.26 | -14.99 | -10.5 | -9.75 | -9.75 | -9.75 | -9.75 | -9.75 |
| Depreciation | 7.7 | 4.9 | 4.1 | 2.8 | 2.7 | 6.0 | 6.6 | 7.3 | 8.0 | 8.9 |
| Depreciation, % | 3.26 | 1.62 | 1.3 | 0.87773 | 0.79567 | 1.57 | 1.57 | 1.57 | 1.57 | 1.57 |
| EBIT | -31.5 | -13.5 | -36.8 | -49.8 | -38.9 | -43.0 | -47.5 | -52.5 | -58.0 | -64.1 |
| EBIT, % | -13.35 | -4.51 | -11.56 | -15.87 | -11.29 | -11.32 | -11.32 | -11.32 | -11.32 | -11.32 |
| Total Cash | 85.0 | 63.7 | 93.2 | 15.2 | 32.8 | 76.8 | 84.8 | 93.6 | 103.4 | 114.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 24.3 | 22.8 | 31.8 | 42.3 | 43.1 | 41.0 | 45.3 | 50.0 | 55.2 | 61.0 |
| Account Receivables, % | 10.3 | 7.59 | 9.97 | 13.5 | 12.51 | 10.77 | 10.77 | 10.77 | 10.77 | 10.77 |
| Inventories | 52.5 | 76.7 | 75.7 | 115.7 | 73.5 | 98.7 | 109.0 | 120.4 | 133.0 | 147.0 |
| Inventories, % | 22.3 | 25.51 | 23.75 | 36.88 | 21.34 | 25.96 | 25.96 | 25.96 | 25.96 | 25.96 |
| Accounts Payable | 20.8 | 31.1 | 28.7 | 24.8 | 22.3 | 32.4 | 35.8 | 39.5 | 43.6 | 48.2 |
| Accounts Payable, % | 8.82 | 10.36 | 9.02 | 7.89 | 6.47 | 8.51 | 8.51 | 8.51 | 8.51 | 8.51 |
| Capital Expenditure | -.7 | -.2 | -.2 | -1.6 | -1.8 | -1.1 | -1.2 | -1.4 | -1.5 | -1.7 |
| Capital Expenditure, % | -0.28058 | -0.06655087 | -0.06904365 | -0.51554 | -0.53664 | -0.29367 | -0.29367 | -0.29367 | -0.29367 | -0.29367 |
| Tax Rate, % | -0.19151 | -0.19151 | -0.19151 | -0.19151 | -0.19151 | -0.19151 | -0.19151 | -0.19151 | -0.19151 | -0.19151 |
| EBITAT | -31.5 | -13.6 | -36.9 | -49.9 | -39.0 | -43.0 | -47.5 | -52.5 | -58.0 | -64.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -80.5 | -21.3 | -43.4 | -103.3 | .9 | -51.2 | -53.4 | -59.0 | -65.2 | -72.0 |
| WACC, % | 12.78 | 12.78 | 12.78 | 12.78 | 12.78 | 12.78 | 12.78 | 12.78 | 12.78 | 12.78 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -208.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -73 | |||||||||
| Terminal Value | -681 | |||||||||
| Present Terminal Value | -373 | |||||||||
| Enterprise Value | -581 | |||||||||
| Net Debt | -3 | |||||||||
| Equity Value | -578 | |||||||||
| Diluted Shares Outstanding, MM | 95 | |||||||||
| Equity Value Per Share | -6.12 |
What You Will Get
- Real Honest Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for The Honest Company, Inc. (HNST).
- Full Customization: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on The Honest Company, Inc.'s (HNST) fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and comprehensive projections tailored to The Honest Company, Inc. (HNST).
- Time-Saving and Accurate: Avoid building models from scratch while ensuring precision and flexibility in your financial assessments.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for The Honest Company, Inc. (HNST).
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable inputs for accurate assessments.
- Customizable Forecast Assumptions: Easily modify growth projections, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for The Honest Company, Inc. (HNST).
- Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.
How It Works
- 1. Access the Template: Download and open the Excel file featuring The Honest Company’s preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
- 5. Present with Confidence: Deliver professional valuation insights to inform your decisions.
Why Choose This Calculator?
- Comprehensive Tool: Offers DCF, WACC, and financial ratio analyses tailored for The Honest Company, Inc. (HNST).
- Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
- Detailed Insights: Automatically computes The Honest Company’s intrinsic value and Net Present Value.
- Preloaded Data: Access historical and forecasted data for reliable analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focused on The Honest Company, Inc. (HNST).
Who Should Use This Product?
- Parents: Discover safe and effective products for your family's needs.
- Health-Conscious Consumers: Learn about natural ingredients and their benefits.
- Eco-Friendly Advocates: Explore sustainable practices and products from The Honest Company, Inc. (HNST).
- Retailers: Enhance your inventory with trusted, high-quality products from The Honest Company, Inc. (HNST).
- Investors: Analyze market trends and growth potential in the consumer goods sector with The Honest Company, Inc. (HNST).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled The Honest Company historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for The Honest Company, Inc. (HNST).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.