As of 2024-12-12, the Intrinsic Value of Hershey Co (HSY) is
200.61 USD. This Hershey valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 177.00 USD, the upside of Hershey Co is
13.30%.
The range of the Intrinsic Value is 155.13 - 280.64 USD
200.61 USD
Intrinsic Value
Hershey Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
155.13 - 280.64 |
200.61 |
13.3% |
| DCF (Growth 10y) |
182.23 - 317.50 |
231.41 |
30.7% |
| DCF (EBITDA 5y) |
128.68 - 164.83 |
147.76 |
-16.5% |
| DCF (EBITDA 10y) |
158.64 - 205.69 |
182.35 |
3.0% |
| Fair Value |
90.46 - 90.46 |
90.46 |
-48.89% |
| P/E |
201.07 - 228.38 |
209.27 |
18.2% |
| EV/EBITDA |
122.06 - 189.67 |
159.80 |
-9.7% |
| EPV |
115.74 - 159.96 |
137.85 |
-22.1% |
| DDM - Stable |
103.92 - 235.74 |
169.83 |
-4.1% |
| DDM - Multi |
136.99 - 236.36 |
172.96 |
-2.3% |
Hershey Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
35,815.95 |
| Beta |
-0.12 |
| Outstanding shares (mil) |
202.35 |
| Enterprise Value (mil) |
40,491.30 |
| Market risk premium |
4.60% |
| Cost of Equity |
5.88% |
| Cost of Debt |
4.25% |
| WACC |
5.61% |