Hillenbrand, Inc.

Hillenbrand, Inc.

HIยทNYSE

$31.98

+0.0000%
IndustrialsIndustrial - Machinery

Hillenbrand, Inc. operates as a diversified industrial company in the United States and internationally. It operates in three segments: Advanced Process Solutions, Molding Technology Solutions, and Batesville. The Advanced Process Solutions segment designs, engineers, manufactures, markets, and services process and material handling equipment and systems comprising compounding, extrusion, and material handling equipment, as well as offers equipment system design services; and provides screening and separating equipment for various industries, including plastics, food and pharmaceuticals, chemicals, fertilizers, minerals, energy, wastewater treatment, forest products, and other general industrials. The Molding Technology Solutions segment offers injection molding and extrusion equipment; hot runner systems; process control systems; and mold bases and components for various industries, including automotive, consumer goods, medical, packaging, construction, and electronics. The Batesville segment designs, manufactures, distributes, and sells funeral services products and solutions, such as burial caskets, cremation caskets, containers and urns, other personalization and memorialization products, and web-based technology applications. The company was founded in 1906 and is headquartered in Batesville, Indiana.

At a Glance

Live Snapshot
Market Cap$2.26B
EPS0.6100
P/E Ratio52.43
Earnings Date04/27/2026
Hillenbrand, Inc.

Hillenbrand, Inc. Fair Value Envelope

HI ยท NYSE

Our analysis suggests that HI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $31.98, this represents a potential HIDDEN relative to our calculated worth for Hillenbrand, Inc..

Intrinsic Value
Current Price: $31.98

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$42.2M
+ Cash & Equivalents$164.8M
Firm Value$207.0M
- Debt$1.6B
Equity Value-$1.4B
/ Shares Outstanding70,476,190B
DCF Value-$20
OVERVALUED BY 162%

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
$28.1M
$14.1M
$7.0M
$3.5M
$1.8M
$878.1K
$439.1K
$219.5K
$109.8K
$54.9K
Maintenance CapEx
-$3.8M
-$1.9M
-$957.5K
-$478.8K
-$239.4K
-$119.7K
-$59.8K
-$29.9K
-$15.0K
-$7.5K
Owner Earnings
$24.3M
$12.1M
$6.1M
$3.0M
$1.5M
$758.4K
$379.2K
$189.6K
$94.8K
$47.4K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$22.5M
$10.4M
$4.8M
$2.2M
$1.0M
$477.9K
$221.3K
$102.4K
$47.4K
$22.0K
Terminal Value represents 0.9% of Enterprise Value