As of 2025-12-26, the Intrinsic Value of Hershey Co (HSY) is 234.11 USD. This Hershey valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 184.80 USD, the upside of Hershey Co is 26.70%.
The range of the Intrinsic Value is 187.27 - 311.09 USD
Based on its market price of 184.80 USD and our intrinsic valuation, Hershey Co (HSY) is undervalued by 26.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 187.27 - 311.09 | 234.11 | 26.7% |
| DCF (Growth 10y) | 215.77 - 346.03 | 265.23 | 43.5% |
| DCF (EBITDA 5y) | 158.25 - 224.33 | 192.21 | 4.0% |
| DCF (EBITDA 10y) | 191.44 - 266.65 | 228.69 | 23.7% |
| Fair Value | 94.67 - 94.67 | 94.67 | -48.77% |
| P/E | 97.77 - 168.96 | 129.45 | -30.0% |
| EV/EBITDA | 80.00 - 192.65 | 134.55 | -27.2% |
| EPV | 125.48 - 165.80 | 145.64 | -21.2% |
| DDM - Stable | 70.52 - 147.87 | 109.19 | -40.9% |
| DDM - Multi | 168.25 - 265.04 | 205.08 | 11.0% |
| Market Cap (mil) | 37,475.59 |
| Beta | 0.02 |
| Outstanding shares (mil) | 202.79 |
| Enterprise Value (mil) | 41,706.95 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.37% |
| Cost of Debt | 4.39% |
| WACC | 6.06% |