HNST - NASDAQ
The Honest Company, Inc.
$3.31
-2.1%The Honest Company, Inc. manufactures and sells diapers and wipes, skin and personal care, and household and wellness products. The company also offers baby clothing and nursery bedding products. It sells its products through digital and retail sales channels, such as its website and third-party ecommerce sites, as well as brick and mortar retailers. The company was incorporated in 2012 and is headquartered in Los Angeles, California.
At a Glance
Live SnapshotThe Honest Company, Inc. Fair Value Envelope
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
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 | $30.2M | $60.5M | $121.0M | $241.9M | $483.9M | $967.7M | $1.9B | $3.9B | $7.7B | $15.5B |
| Maintenance CapEx | -$604.0K | -$1.2M | -$2.4M | -$4.8M | -$9.7M | -$19.3M | -$38.7M | -$77.3M | -$154.6M | -$309.2M |
| Owner Earnings | $29.6M | $59.3M | $118.6M | $237.1M | $474.2M | $948.4M | $1.9B | $3.8B | $7.6B | $15.2B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $27.4M | $50.8M | $94.1M | $174.3M | $322.7M | $597.7M | $1.1B | $2.0B | $3.8B | $7.0B |
Related Guides
Continue your HNST research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.