Intrinsic value of Hain Celestial Group - HAIN

Previous Close

$35.82

  Intrinsic Value

premium content

  Rating & Target

premium content

  Value-price divergence*

premium content

Previous close

$35.82

 
Intrinsic value

$29.42

 
Up/down potential

-18%

 
Rating

hold

 
Value-price divergence* premium content

Premium access subscription - $499/yr

please register and log in before paying

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of HAIN stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2015), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 3.7

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2015(a)
   2016
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  24.84
  13.10
  12.29
  11.56
  10.90
  10.31
  9.78
  9.30
  8.87
  8.49
  8.14
  7.82
  7.54
  7.29
  7.06
  6.85
  6.67
  6.50
  6.35
  6.22
  6.09
  5.98
  5.89
  5.80
  5.72
  5.65
  5.58
  5.52
  5.47
  5.42
  5.38
Revenue, $m
  2,689
  3,041
  3,415
  3,810
  4,225
  4,661
  5,117
  5,593
  6,090
  6,606
  7,144
  7,703
  8,284
  8,888
  9,515
  10,167
  10,845
  11,550
  12,284
  13,047
  13,842
  14,671
  15,534
  16,435
  17,375
  18,356
  19,380
  20,450
  21,569
  22,739
  23,963
Variable operating expenses, $m
 
  2,704
  3,022
  3,359
  3,713
  4,084
  4,472
  4,878
  5,300
  5,741
  6,199
  6,561
  7,056
  7,570
  8,104
  8,660
  9,237
  9,838
  10,463
  11,113
  11,790
  12,496
  13,231
  13,998
  14,799
  15,634
  16,507
  17,419
  18,372
  19,368
  20,411
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  2,451
  2,704
  3,022
  3,359
  3,713
  4,084
  4,472
  4,878
  5,300
  5,741
  6,199
  6,561
  7,056
  7,570
  8,104
  8,660
  9,237
  9,838
  10,463
  11,113
  11,790
  12,496
  13,231
  13,998
  14,799
  15,634
  16,507
  17,419
  18,372
  19,368
  20,411
Operating income, $m
  238
  337
  393
  451
  513
  577
  645
  716
  789
  866
  945
  1,142
  1,228
  1,318
  1,411
  1,507
  1,608
  1,712
  1,821
  1,934
  2,052
  2,175
  2,303
  2,436
  2,576
  2,721
  2,873
  3,032
  3,198
  3,371
  3,552
EBITDA, $m
  295
  488
  548
  611
  678
  747
  821
  897
  976
  1,059
  1,146
  1,235
  1,328
  1,425
  1,526
  1,630
  1,739
  1,852
  1,970
  2,092
  2,220
  2,352
  2,491
  2,635
  2,786
  2,943
  3,108
  3,279
  3,459
  3,646
  3,842
Interest expense (income), $m
  0
  28
  34
  41
  47
  54
  62
  69
  77
  86
  94
  104
  113
  123
  133
  144
  154
  166
  178
  190
  203
  216
  230
  245
  260
  276
  292
  310
  328
  347
  366
Earnings before tax, $m
  215
  309
  358
  410
  465
  523
  583
  646
  712
  780
  851
  1,038
  1,115
  1,195
  1,278
  1,364
  1,453
  1,546
  1,643
  1,744
  1,849
  1,958
  2,072
  2,191
  2,316
  2,445
  2,581
  2,722
  2,870
  3,024
  3,186
Tax expense, $m
  48
  83
  97
  111
  126
  141
  157
  174
  192
  211
  230
  280
  301
  323
  345
  368
  392
  418
  444
  471
  499
  529
  560
  592
  625
  660
  697
  735
  775
  817
  860
Net income, $m
  168
  225
  262
  300
  340
  382
  426
  472
  520
  569
  621
  758
  814
  872
  933
  996
  1,061
  1,129
  1,200
  1,273
  1,350
  1,430
  1,513
  1,600
  1,690
  1,785
  1,884
  1,987
  2,095
  2,208
  2,326

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  167
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  3,097
  3,313
  3,720
  4,150
  4,603
  5,077
  5,574
  6,093
  6,634
  7,197
  7,782
  8,391
  9,024
  9,682
  10,365
  11,075
  11,814
  12,582
  13,381
  14,213
  15,079
  15,981
  16,922
  17,903
  18,927
  19,995
  21,111
  22,277
  23,496
  24,770
  26,103
Adjusted assets (=assets-cash), $m
  2,930
  3,313
  3,720
  4,150
  4,603
  5,077
  5,574
  6,093
  6,634
  7,197
  7,782
  8,391
  9,024
  9,682
  10,365
  11,075
  11,814
  12,582
  13,381
  14,213
  15,079
  15,981
  16,922
  17,903
  18,927
  19,995
  21,111
  22,277
  23,496
  24,770
  26,103
Revenue / Adjusted assets
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
  0.918
Average production assets, $m
  977
  1,104
  1,240
  1,383
  1,534
  1,692
  1,858
  2,030
  2,211
  2,398
  2,593
  2,796
  3,007
  3,226
  3,454
  3,691
  3,937
  4,193
  4,459
  4,736
  5,025
  5,325
  5,639
  5,966
  6,307
  6,663
  7,035
  7,424
  7,830
  8,254
  8,699
Working capital, $m
  571
  493
  553
  617
  684
  755
  829
  906
  987
  1,070
  1,157
  1,248
  1,342
  1,440
  1,541
  1,647
  1,757
  1,871
  1,990
  2,114
  2,242
  2,377
  2,517
  2,662
  2,815
  2,974
  3,140
  3,313
  3,494
  3,684
  3,882
Total debt, $m
  844
  983
  1,163
  1,353
  1,553
  1,763
  1,983
  2,212
  2,451
  2,700
  2,959
  3,228
  3,508
  3,798
  4,100
  4,414
  4,741
  5,080
  5,433
  5,801
  6,184
  6,583
  6,998
  7,432
  7,885
  8,357
  8,850
  9,366
  9,904
  10,468
  11,057
Total liabilities, $m
  1,326
  1,464
  1,644
  1,834
  2,034
  2,244
  2,464
  2,693
  2,932
  3,181
  3,440
  3,709
  3,989
  4,279
  4,581
  4,895
  5,222
  5,561
  5,914
  6,282
  6,665
  7,064
  7,479
  7,913
  8,366
  8,838
  9,331
  9,847
  10,385
  10,949
  11,538
Total equity, $m
  1,772
  1,849
  2,076
  2,316
  2,568
  2,833
  3,110
  3,400
  3,702
  4,016
  4,342
  4,682
  5,035
  5,402
  5,784
  6,180
  6,592
  7,021
  7,466
  7,931
  8,414
  8,917
  9,442
  9,990
  10,561
  11,157
  11,780
  12,431
  13,111
  13,822
  14,566
Total liabilities and equity, $m
  3,098
  3,313
  3,720
  4,150
  4,602
  5,077
  5,574
  6,093
  6,634
  7,197
  7,782
  8,391
  9,024
  9,681
  10,365
  11,075
  11,814
  12,582
  13,380
  14,213
  15,079
  15,981
  16,921
  17,903
  18,927
  19,995
  21,111
  22,278
  23,496
  24,771
  26,104
Debt-to-equity ratio
  0.476
  0.530
  0.560
  0.580
  0.600
  0.620
  0.640
  0.650
  0.660
  0.670
  0.680
  0.690
  0.700
  0.700
  0.710
  0.710
  0.720
  0.720
  0.730
  0.730
  0.730
  0.740
  0.740
  0.740
  0.750
  0.750
  0.750
  0.750
  0.760
  0.760
  0.760
Adjusted equity ratio
  0.548
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558
  0.558

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  168
  225
  262
  300
  340
  382
  426
  472
  520
  569
  621
  758
  814
  872
  933
  996
  1,061
  1,129
  1,200
  1,273
  1,350
  1,430
  1,513
  1,600
  1,690
  1,785
  1,884
  1,987
  2,095
  2,208
  2,326
Depreciation, amort., depletion, $m
  57
  150
  155
  160
  165
  170
  176
  181
  187
  194
  200
  93
  100
  108
  115
  123
  131
  140
  149
  158
  167
  178
  188
  199
  210
  222
  234
  247
  261
  275
  290
Funds from operations, $m
  149
  376
  416
  459
  504
  552
  601
  653
  707
  763
  821
  851
  914
  980
  1,048
  1,119
  1,192
  1,269
  1,348
  1,431
  1,517
  1,607
  1,701
  1,799
  1,901
  2,007
  2,118
  2,234
  2,356
  2,483
  2,616
Change in working capital, $m
  -36
  57
  61
  64
  67
  71
  74
  77
  80
  84
  87
  91
  94
  98
  102
  106
  110
  114
  119
  124
  129
  134
  140
  146
  152
  159
  166
  173
  181
  190
  198
Cash from operations, $m
  185
  334
  356
  395
  437
  481
  527
  576
  626
  679
  734
  761
  820
  882
  946
  1,013
  1,082
  1,154
  1,229
  1,307
  1,388
  1,473
  1,561
  1,653
  1,748
  1,848
  1,952
  2,061
  2,175
  2,293
  2,418
Maintenance CAPEX, $m
  0
  -33
  -37
  -41
  -46
  -51
  -56
  -62
  -68
  -74
  -80
  -86
  -93
  -100
  -108
  -115
  -123
  -131
  -140
  -149
  -158
  -167
  -178
  -188
  -199
  -210
  -222
  -234
  -247
  -261
  -275
New CAPEX, $m
  -51
  -127
  -136
  -143
  -151
  -158
  -166
  -173
  -180
  -188
  -195
  -203
  -211
  -219
  -228
  -237
  -246
  -256
  -266
  -277
  -289
  -301
  -313
  -327
  -341
  -356
  -372
  -389
  -406
  -425
  -444
Cash from investing activities, $m
  -151
  -160
  -173
  -184
  -197
  -209
  -222
  -235
  -248
  -262
  -275
  -289
  -304
  -319
  -336
  -352
  -369
  -387
  -406
  -426
  -447
  -468
  -491
  -515
  -540
  -566
  -594
  -623
  -653
  -686
  -719
Free cash flow, $m
  34
  174
  183
  211
  240
  272
  306
  341
  379
  418
  459
  471
  516
  563
  611
  661
  713
  767
  823
  882
  942
  1,005
  1,070
  1,138
  1,208
  1,282
  1,358
  1,438
  1,521
  1,608
  1,698
Issuance/(repayment) of debt, $m
  -6
  170
  180
  190
  200
  210
  220
  229
  239
  249
  259
  269
  280
  291
  302
  314
  326
  339
  353
  368
  383
  399
  416
  434
  452
  472
  493
  515
  539
  563
  589
Issuance/(repurchase) of shares, $m
  19
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  17
  170
  180
  190
  200
  210
  220
  229
  239
  249
  259
  269
  280
  291
  302
  314
  326
  339
  353
  368
  383
  399
  416
  434
  452
  472
  493
  515
  539
  563
  589
Total cash flow (excl. dividends), $m
  43
  345
  363
  401
  440
  482
  525
  570
  618
  667
  718
  740
  796
  853
  913
  975
  1,040
  1,107
  1,176
  1,249
  1,325
  1,404
  1,486
  1,571
  1,661
  1,754
  1,852
  1,953
  2,060
  2,171
  2,287
Retained Cash Flow (-), $m
  -152
  -213
  -227
  -240
  -253
  -265
  -277
  -289
  -302
  -314
  -327
  -340
  -353
  -367
  -381
  -396
  -412
  -429
  -446
  -464
  -483
  -504
  -525
  -547
  -571
  -596
  -623
  -651
  -680
  -711
  -744
Prev. year cash balance distribution, $m
 
  136
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  268
  136
  161
  188
  217
  248
  281
  316
  353
  391
  401
  443
  486
  532
  579
  627
  678
  731
  785
  842
  900
  961
  1,024
  1,090
  1,158
  1,229
  1,303
  1,380
  1,460
  1,544
Discount rate, %
 
  5.50
  5.78
  6.06
  6.37
  6.69
  7.02
  7.37
  7.74
  8.13
  8.53
  8.96
  9.41
  9.88
  10.37
  10.89
  11.43
  12.01
  12.61
  13.24
  13.90
  14.59
  15.32
  16.09
  16.89
  17.74
  18.62
  19.56
  20.53
  21.56
  22.64
PV of cash for distribution, $m
 
  254
  122
  135
  147
  157
  165
  171
  174
  175
  172
  156
  150
  143
  134
  123
  111
  99
  86
  74
  62
  52
  42
  33
  26
  20
  14
  10
  7
  5
  3
Current shareholders' claim on cash, %
  100
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

The Hain Celestial Group, Inc. manufactures, markets, distributes, and sells organic and natural products in the United States, the United Kingdom, Canada, and Europe. Its grocery products include infant formula; infant, toddler, and kids foods; diapers and wipes; rice and grain-based products; flour and baking mixes; breads, hot and cold cereals, pasta, condiments, cooking and culinary oils, granolas, granola bars, and cereal bars; canned, chilled fresh, aseptic, and instant soups; Greek-style yogurt; chilies and packaged grains; and chocolates and nut butters, as well as plant-based beverages and frozen desserts, such as soy, rice, almond, and coconut. The company’s grocery products also comprise juices, hot-eating, chilled and frozen desserts, cookies, crackers, gluten-free frozen entrees and bars, frozen pastas and ethnic meals, frozen fruits and vegetables, cut fresh fruits, refrigerated and frozen soy protein meat-alternative products, tofu, seitan and tempeh products, jams, fruit spreads and jelly, honey, marmalade, and other food products. In addition, it provides snack products, such as potato, root vegetable, and other vegetable chips, as well as straws, tortilla chips, whole grain chips, pita chips, puffs, and popcorn; specialty teas, including herbal, green, black, wellness, rooibos, and chai tea lattes; ready-to-drink beverages comprising organic kombucha and chai tea lattes; personal care products consisting of skin, hair and oral care, deodorants, baby care items, acne treatment, body washes, and sunscreens; and poultry and protein products, such as turkey and chicken products. The company sells its products through specialty and natural food distributors, supermarkets, natural food stores, mass-market and e-commerce retailers, food service channels and club, and drug and convenience stores in approximately 70 countries worldwide. The Hain Celestial Group, Inc. was founded in 1993 and is headquartered in Lake Success, New York.

FINANCIAL RATIOS  of  Hain Celestial Group (HAIN)

Valuation Ratios
P/E Ratio 21.9
Price to Sales 1.4
Price to Book 2.1
Price to Tangible Book
Price to Cash Flow 19.9
Price to Free Cash Flow 27.4
Growth Rates
Sales Growth Rate 24.8%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 21.4%
Cap. Spend. - 3 Yr. Gr. Rate 20.6%
Financial Strength
Quick Ratio 5
Current Ratio 0.1
LT Debt to Equity 45.9%
Total Debt to Equity 47.6%
Interest Coverage 0
Management Effectiveness
Return On Assets 5.5%
Ret/ On Assets - 3 Yr. Avg. 6%
Return On Total Capital 6.6%
Ret/ On T. Cap. - 3 Yr. Avg. 6.7%
Return On Equity 9.9%
Return On Equity - 3 Yr. Avg. 10.1%
Asset Turnover 0.9
Profitability Ratios
Gross Margin 23%
Gross Margin - 3 Yr. Avg. 25.6%
EBITDA Margin 10.1%
EBITDA Margin - 3 Yr. Avg. 11.8%
Operating Margin 8.9%
Oper. Margin - 3 Yr. Avg. 9.8%
Pre-Tax Margin 8%
Pre-Tax Margin - 3 Yr. Avg. 8.8%
Net Profit Margin 6.2%
Net Profit Margin - 3 Yr. Avg. 6.5%
Effective Tax Rate 22.3%
Eff/ Tax Rate - 3 Yr. Avg. 26%
Payout Ratio 0%

HAIN stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the HAIN stock intrinsic value calculation we used $2689 million for the last fiscal year's total revenue generated by Hain Celestial Group. The default revenue input number comes from 2015 income statement of Hain Celestial Group. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our HAIN stock valuation model: a) initial revenue growth rate of 13.1% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 5.5%, whose default value for HAIN is calculated based on our internal credit rating of Hain Celestial Group, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Hain Celestial Group.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of HAIN stock the variable cost ratio is equal to 89.4%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for HAIN stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 3.5% for Hain Celestial Group.

Corporate tax rate of 27% is the nominal tax rate for Hain Celestial Group. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the HAIN stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for HAIN are equal to 36.3%.

Life of production assets of 37.1 years is the average useful life of capital assets used in Hain Celestial Group operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for HAIN is equal to 16.2%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $1772 million for Hain Celestial Group - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 102.892 million for Hain Celestial Group is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Hain Celestial Group at the current share price and the inputted number of shares is $3.7 billion.


Premium access subscription - $499/yr

please register and log in before paying
RELATED COMPANIES Price Int.Val. Rating
CPB Campbell Soup 58.96 prem.  prem.
THS TreeHouse Food 77.49 prem.  prem.
GIS General Mills 57.32 prem.  prem.
PEP PepsiCo 117.91 prem.  prem.
MDLZ Mondelez Inter 46.44 prem.  prem.

COMPANY NEWS

▶ Hain Celestial Receives Expected Notice from Nasdaq   [May-22-17 04:45PM  PR Newswire]
▶ Tableau Software: Cramer's Top Takeaways   [07:07PM  TheStreet.com]
▶ Cramer: Why Hain Prompts Hesitation   [07:01PM  TheStreet.com]
▶ Hain Celestial Announces Rosetto Joint Venture   [Apr-12-17 04:15PM  PR Newswire]
▶ Hain Celestial Endorses Organic Check-Off Program   [Apr-07-17 11:00AM  PR Newswire]
▶ Cramer: LULU's Perfect Storm of Boo-Boos   [Mar-30-17 07:01PM  TheStreet.com]
▶ [$$] There Is Coconut Everywhere   [Mar-28-17 12:06AM  The Wall Street Journal]
▶ [$$] There Is Coconut Everywhere   [12:06AM  at The Wall Street Journal]
▶ Join Celestial Seasonings 7th Annual B Strong Ride   [Mar-16-17 09:09AM  PR Newswire]
▶ Why You Should Wait to Buy These 3 Stocks   [Feb-28-17 07:20AM  at Motley Fool]
▶ 3 Stocks We Wouldn't Touch With a 10-Foot Pole   [Feb-25-17 10:00AM  at Motley Fool]
▶ What Lies Ahead for Hain Celestial Group Inc?   [10:40AM  at Motley Fool]
▶ Hain Celestial Announces Strategic Acquisition   [Feb-16-17 09:00AM  PR Newswire]
▶ Hain Celestial Spoils Investor Appetite Again   [11:42AM  at The Wall Street Journal]
▶ Hain Celestials: Still Not A Buy   [10:30AM  at Barrons.com]
▶ 5 Best Stocks for High-Risk Investors   [Feb-04-17 07:22AM  at Motley Fool]
▶ Live Clean® Launches Nationwide in the United States   [Jan-31-17 04:15PM  PR Newswire]
▶ 3 Great Reasons to Sell Hain Celestial Group Inc   [Jan-18-17 11:00AM  at Motley Fool]
▶ Hain Celestial Announces Executive Appointments   [Dec-07-16 11:00AM  PR Newswire]
▶ 3 Growth Stocks to Buy in December   [Nov-28-16 09:13AM  at Motley Fool]
▶ Why Western Refining, Cvent, and Hain Celestial Jumped Today   [Nov-17-16 06:05PM  at Motley Fool]
▶ Hain Celestial: No, It's Not Time to Buy   [10:11AM  at Barrons.com]
Stock chart of HAIN Financial statements of HAIN Annual reports of HAIN
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.