HSY
Hershey Co
Price:  
186.98 
USD
Volume:  
1,145,252.00
United States | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Hershey Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of Hershey Co (HSY) is 217.41 USD. This Hershey valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 186.98 USD, the upside of Hershey Co is %.

The range of the Intrinsic Value is 154.62 - 362.94 USD

186.98 USD
Stock Price
217.41 USD
Intrinsic Value
Intrinsic Value Details

Hershey Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 154.62 - 362.94 217.41 16.3%
DCF (Growth 10y) 194.14 - 425.61 264.36 41.4%
DCF (EBITDA 5y) 153.34 - 183.99 170.60 -8.8%
DCF (EBITDA 10y) 193.20 - 240.80 218.13 16.7%
Fair Value 100.16 - 100.16 100.16 -46.43%
P/E 185.66 - 222.18 206.89 10.6%
EV/EBITDA 134.67 - 186.35 164.82 -11.9%
EPV 94.50 - 129.01 111.76 -40.2%
DDM - Stable 103.61 - 298.81 201.21 7.6%
DDM - Multi 134.38 - 287.68 181.73 -2.8%

Hershey Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 37,812.96
Beta 0.48
Outstanding shares (mil) 202.23
Enterprise Value (mil) 42,677.64
Market risk premium 4.60%
Cost of Equity 7.00%
Cost of Debt 4.31%
WACC 6.63%