
Honest Company Inc
NASDAQ:HNST

Intrinsic Value
The intrinsic value of one
HNST
stock under the Base Case scenario is
4.03
USD.
Compared to the current market price of 4.98 USD,
Honest Company Inc
is
Overvalued by 19%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Honest Company Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Honest Company Inc
Balance Sheet Decomposition
Honest Company Inc
Current Assets | 213.9m |
Cash & Short-Term Investments | 75.4m |
Receivables | 43.5m |
Other Current Assets | 95m |
Non-Current Assets | 33.5m |
PP&E | 28.6m |
Intangibles | 2.5m |
Other Non-Current Assets | 2.4m |
Free Cash Flow Analysis
Honest Company Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Honest Company Inc
Revenue
|
378.3m
USD
|
Cost of Revenue
|
-233.7m
USD
|
Gross Profit
|
144.7m
USD
|
Operating Expenses
|
-151m
USD
|
Operating Income
|
-6.3m
USD
|
Other Expenses
|
207k
USD
|
Net Income
|
-6.1m
USD
|
HNST Profitability Score
Profitability Due Diligence
Honest Company Inc's profitability score is 31/100. The higher the profitability score, the more profitable the company is.

Score
Honest Company Inc's profitability score is 31/100. The higher the profitability score, the more profitable the company is.
HNST Solvency Score
Solvency Due Diligence
Honest Company Inc's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

Score
Honest Company Inc's solvency score is 78/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HNST Price Targets Summary
Honest Company Inc
According to Wall Street analysts, the average 1-year price target for
HNST
is 7.57 USD
with a low forecast of 5.56 USD and a high forecast of 9.98 USD.
Dividends
Current shareholder yield for HNST is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
HNST
stock under the Base Case scenario is
4.03
USD.
Compared to the current market price of 4.98 USD,
Honest Company Inc
is
Overvalued by 19%.