Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
128.09 USD119.36 USD151.15 USD
+58.59%
119.36 USDCurrent price is 58.6% above the base model value.
H
Consumer DefensiveConfectionersUnited States
HSY.US · The Hershey Company
NYQ · US · USD
Latest price189.29 USD
30D+16.05%
Vs. base value+63.3%
Research summary
HSY.US latest organized financial period shows revenue grew +4.38% YoY and net income declined -60.24% YoY. Current price is about 189 USD, while the model base case is about 116 USD; the current price sits +63.3% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue12B USD
Net income883M USD
Free cash flow2B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:29
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price189.29 USD
Base value115.89 USD
Vs. base+63.3%
Price date2026/04/28
120.26 USD115.89 USD131.79 USD
+63.34%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
234.68 USD374.22 USD483.35 USD
-49.42%
374.22 USDCurrent price is 49.4% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth3.8%
Current price implies roughly 3.8% annualized FCF growth.
3.8%Current price implies roughly 3.8% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
112.42 USD112.42 USD112.42 USD
+68.38%
112.42 USDCurrent price is 68.4% above the base model value.
Updated: 2026/04/29 07:29
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 12B USD | 883M USD | 2B USD | 4.34 |
| 2024/12/30 | Annual | 11B USD | 2B USD | 2B USD | 10.92 |
| 2023/12/30 | Annual | 11B USD | 2B USD | 2B USD | 9.06 |
| 2022/12/30 | Annual | 10B USD | 2B USD | 2B USD | 7.96 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement