Hillman Solutions Corp.

Hillman Solutions Corp.

HLMNยทNASDAQ

$7.20

-1.4%
IndustrialsManufacturing - Tools & Accessories

Hillman Solutions Corp., together with its subsidiaries, provides hardware-related products and related merchandising services in North America. It offers hardware products, including anchor shackles and eye bolts, door hinges and chains, garage doors, safety hasps, gate hooks and latches, magnets, hooks and storage, corner braces and mending plates, and springs; and fasteners, such as anchors, ball bearings, bolts, kits, nails, nuts, pins, rivets, screws, spacers, threaded inserts, tools/brushes, washers, wire hardware, and other accessories. The company also offers driveway markers/reflectors, numbers, letters, plaques, signs, stencils, survey and flagging tapes, and safety and caution products; threaded rods, aluminum tubes, and slotted and aluminum angles; wall hangings, including frame hardware, hooks, picture hanging, adhesives, mirrors, wires, and accessories, as well as picture hanging and tool-free mounting products; face masks, gloves, and glasses; keys and engravings; and electrical, plumbing, and automotive products and accessories. It offers its products under the DECK PLUS, GORILLA GRIP, HILLMAN, HARDWARE Essentials, minute key, POWERPRO, OOK, Fas.n.Tite, Distinctions, AWP, OZCO, The Steel Works, and Digz brand names. The company sells its products to hardware stores, home centers, mass merchants, pet supply stores, and other retail outlets, as well as industrial original equipment manufacturers. Hillman Solutions Corp. was founded in 1964 and is headquartered in Cincinnati, Ohio.

At a Glance

Live Snapshot
Market Cap$1.41B
EPS0.2000
P/E Ratio36.00
Earnings Date08/04/2026
Hillman Solutions Corp.

Hillman Solutions Corp. Fair Value Envelope

HLMN ยท NASDAQ

Our analysis suggests that HLMN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $7.2, this represents a potential HIDDEN relative to our calculated worth for Hillman Solutions Corp..

Intrinsic Value
Current Price: $7.2

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$79.3M
+ Cash & Equivalents$27.3M
Firm Value$106.5M
- Debt$828.0M
Equity Value-$721.5M
/ Shares Outstanding197,544,502B
DCF Value-$4
OVERVALUED BY 151%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$52.6M
$26.3M
$13.1M
$6.6M
$3.3M
$1.6M
$821.8K
$410.9K
$205.4K
$102.7K
Maintenance CapEx
-$7.0M
-$3.5M
-$1.8M
-$876.3K
-$438.1K
-$219.1K
-$109.5K
-$54.8K
-$27.4K
-$13.7K
Owner Earnings
$45.6M
$22.8M
$11.4M
$5.7M
$2.8M
$1.4M
$712.2K
$356.1K
$178.1K
$89.0K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$42.2M
$19.5M
$9.0M
$4.2M
$1.9M
$897.6K
$415.6K
$192.4K
$89.1K
$41.2K
Terminal Value represents 0.9% of Enterprise Value