U.S. Markets open in 4 hrs 48 mins
  • S&P Futures

    3,630.00
    -2.75 (-0.08%)
     
  • Dow Futures

    29,951.00
    -47.00 (-0.16%)
     
  • Nasdaq Futures

    12,100.75
    +24.75 (+0.20%)
     
  • Russell 2000 Futures

    1,847.90
    -3.60 (-0.19%)
     
  • Crude Oil

    45.20
    +0.29 (+0.65%)
     
  • Gold

    1,809.10
    +4.50 (+0.25%)
     
  • Silver

    23.43
    +0.13 (+0.56%)
     
  • EUR/USD

    1.1898
    +0.0001 (+0.0119%)
     
  • 10-Yr Bond

    0.8820
    0.0000 (0.00%)
     
  • Vix

    21.77
    -0.89 (-3.93%)
     
  • GBP/USD

    1.3334
    -0.0024 (-0.1800%)
     
  • USD/JPY

    104.3740
    -0.1060 (-0.1015%)
     
  • BTC-USD

    19,067.62
    +213.63 (+1.13%)
     
  • CMC Crypto 200

    378.09
    +8.34 (+2.25%)
     
  • FTSE 100

    6,427.58
    -4.59 (-0.07%)
     
  • Nikkei 225

    26,296.86
    +131.27 (+0.50%)
     

A Look At The Fair Value Of The Hain Celestial Group, Inc. (NASDAQ:HAIN)

Simply Wall St
·6 min read

How far off is The Hain Celestial Group, Inc. (NASDAQ:HAIN) from its intrinsic value? Using the most recent financial data, we'll take a look at whether the stock is fairly priced by projecting its future cash flows and then discounting them to today's value. This will be done using the Discounted Cash Flow (DCF) model. It may sound complicated, but actually it is quite simple!

We generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

View our latest analysis for Hain Celestial Group

What's the estimated valuation?

We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. To begin with, we have to get estimates of the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we need to discount the sum of these future cash flows to arrive at a present value estimate:

10-year free cash flow (FCF) estimate

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$154.0m

US$151.5m

US$150.9m

US$151.5m

US$152.9m

US$155.0m

US$157.4m

US$160.2m

US$163.3m

US$166.6m

Growth Rate Estimate Source

Analyst x2

Analyst x2

Est @ -0.39%

Est @ 0.39%

Est @ 0.94%

Est @ 1.33%

Est @ 1.59%

Est @ 1.78%

Est @ 1.91%

Est @ 2.01%

Present Value ($, Millions) Discounted @ 7.0%

US$144

US$132

US$123

US$115

US$109

US$103

US$97.9

US$93.1

US$88.6

US$84.5

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$1.1b

We now need to calculate the Terminal Value, which accounts for all the future cash flows after this ten year period. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 2.2%. We discount the terminal cash flows to today's value at a cost of equity of 7.0%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$167m× (1 + 2.2%) ÷ (7.0%– 2.2%) = US$3.5b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$3.5b÷ ( 1 + 7.0%)10= US$1.8b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$2.9b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Relative to the current share price of US$32.8, the company appears around fair value at the time of writing. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

Important assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Hain Celestial Group as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 7.0%, which is based on a levered beta of 0.800. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Moving On:

Whilst important, the DCF calculation is only one of many factors that you need to assess for a company. The DCF model is not a perfect stock valuation tool. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. For Hain Celestial Group, we've compiled three relevant aspects you should look at:

  1. Risks: For example, we've discovered 2 warning signs for Hain Celestial Group that you should be aware of before investing here.

  2. Future Earnings: How does HAIN's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

PS. Simply Wall St updates its DCF calculation for every American stock every day, so if you want to find the intrinsic value of any other stock just search here.

This article by Simply Wall St is general in nature. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com.