SV
H
US

HSY.US · HERSHEY CO

US · US

Latest price189.29 USD
30D+0.95%
Vs. base value+81.5%

Research summary

HSY.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -60.24% YoY. Current price is about 189 USD, while the model base case is about 104 USD; the current price sits +81.5% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.

Key financial trend

Annual financial metrics with switchable views. · Unit: USD

13 records
Revenue-
Net income883M USD
Free cash flow2B USD
Operating cash flow2B USD

Price trend

Price date: 2026/04/29 · Updated: 2026/04/29 15:29

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price189.29 USD
Base value104.30 USD
Vs. base+81.5%
Price date2026/04/29
111.59 USD104.30 USD130.78 USD

+81.49%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

111.59 USD104.30 USD130.78 USD

+81.49%

104.30 USDCurrent price is 81.5% above the base model value.
Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

191.48 USD301.39 USD386.99 USD

-37.19%

301.39 USDCurrent price is 37.2% below the base model value.Adjusted reference: 256.29 USD
Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

Implied growth5.8%

Current price implies roughly 5.8% annualized FCF growth.

5.8%Current price implies roughly 5.8% annualized FCF growth.
Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

98.26 USD98.26 USD98.26 USD

+92.65%

98.26 USDCurrent price is 92.6% above the base model value.

Updated: 2026/04/29 15:29

Valuation basis and non-recurring items

Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.

Expand

A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.

PeriodItemCategoryAfter-tax impactConfidence
2025/12/31Restructuring chargesRestructuring-47M USDMedium
2024/12/31Restructuring chargesRestructuring-186M USDMedium
2023/12/31Restructuring and merger costsRestructuring-348K USDMedium
2023/12/31Special income/chargesOther-167M USDMedium
2023/12/31Write-offImpairment-166M USDMedium
2022/12/31Restructuring and merger costsRestructuring-2M USDMedium
2022/12/31Special income/chargesOther-150M USDMedium
2022/12/31Write-offImpairment-149M USDMedium
2025/09/28Restructuring chargesRestructuring-49M USDMedium
2025/06/29Restructuring chargesRestructuring-44M USDMedium
2025/03/30Restructuring chargesRestructuring-20M USDMedium
2024/09/29Restructuring chargesRestructuring-243M USDMedium
2024/06/30Restructuring chargesRestructuring-150M USDMedium
2024/03/31Restructuring chargesRestructuring-26M USDMedium
Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 13
PeriodTypeRevenueNet IncomeAdjusted net incomeFree Cash FlowDiluted EPSAdjusted EPS
2025/12/31Annual-883M USD930M USD2B USD--
2024/12/31Annual-2B USD2B USD2B USD--
2023/12/31Annual11B USD2B USD2B USD2B USD9.0610.68
2022/12/31Annual10B USD2B USD2B USD2B USD7.969.41
2021/12/31Annual------
Ad placement