Bore Family Office
Valuation Report — The Hershey Company (HSY) • March 8, 2026
3-Stage DDM (Ke) • Discount Rate: 6.80% • Current Price: $224.99
Prepared by Lurch • Bore Family Office • Data: Finnhub, StockAnalysis.com, S&P Global Market Intelligence
🏢 Business Overview
The Hershey Company (HSY), founded in 1894 by Milton Hershey in Derry Church, Pennsylvania, is America's largest
chocolate manufacturer and one of the most recognized confectionery brands globally. With iconic products spanning
Hershey's Kisses, Reese's, Kit Kat (US license), Jolly Rancher, and SkinnyPop, Hershey controls ~35% of the
US chocolate market — a moat built over 130 years. The company operates two segments:
- North America Confectionery (~75% of revenue): Core chocolate and non-chocolate candy brands; mature but resilient pricing power
- North America Salty Snacks (~15% of revenue): SkinnyPop, Dot's Pretzels — higher growth, expanding margins
- International (~10% of revenue): Primarily India, Mexico, Brazil — early stage, growing
FY2025 Context: Record cocoa prices (cocoa futures tripled 2023→2024, peaked at $12,000/tonne before pulling back to ~$7,000-8,000 in early 2026) crushed FY2025 gross margins to 33.5% from a normal 44-47%. GAAP EPS collapsed to $4.34 from $10.92. This is NOT a structural impairment — Hershey cannot rapidly pass through cocoa costs due to retailer contracts and consumer price sensitivity. The recovery thesis is: cocoa prices normalize → gross margins recover → EPS rebounds toward $8-10 by FY2026-2027.
📊 Financial Snapshot
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Revenue ($M) | $8,971 | $10,419 | $11,165 | $11,202 | $11,693 |
| EBITDA ($M) | $2,359 | $2,640 | $2,981 | $3,353 | $1,945 |
| Operating Income ($M) | $2,044 | $2,261 | $2,561 | $2,898 | $1,442 |
| Net Income ($M) | $1,478 | $1,645 | $1,862 | $2,221 | $883 |
| EPS (diluted) | $7.11 | $7.96 | $9.06 | $10.92 | $4.34 |
| Free Cash Flow ($M) | $1,587 | $1,808 | $1,552 | $1,926 | $1,823 |
| Annual DPS | $3.410 | $3.874 | $4.456 | $5.480 | $5.480 |
| Total Debt ($M) | $5,029 | $4,791 | $4,814 | $5,102 | $5,403 |
| Rev YoY Growth | — | +16.1% | +7.2% | +0.3% | +4.4% |
📈 DDM Scenarios


📋 Full 10-Year Projection Tables
Bear Scenario
| Period | Stage | DPS / Dist. | PV of DPS | Cumulative IV |
|---|
| Year 1 | Stage 1 | $6.040 | $5.656 | $5.66 |
| Year 2 | Stage 1 | $6.282 | $5.507 | $11.16 |
| Year 3 | Stage 1 | $6.533 | $5.363 | $16.53 |
| Year 4 | Stage 1 | $6.795 | $5.222 | $21.75 |
| Year 5 | Stage 1 | $7.066 | $5.086 | $26.83 |
| Year 6 | Stage 2 | $7.243 | $4.881 | $31.72 |
| Year 7 | Stage 2 | $7.424 | $4.684 | $36.40 |
| Year 8 | Stage 2 | $7.610 | $4.496 | $40.89 |
| Year 9 | Stage 2 | $7.800 | $4.315 | $45.21 |
| Year 10 | Stage 2 | $7.995 | $4.141 | $49.35 |
| Terminal | — | TV=$169.89 | PV(TV)=$88.00 (64% of IV) | |
Base Scenario
| Period | Stage | DPS / Dist. | PV of DPS | Cumulative IV |
|---|
| Year 1 | Stage 1 | $6.331 | $5.928 | $5.93 |
| Year 2 | Stage 1 | $6.900 | $6.050 | $11.98 |
| Year 3 | Stage 1 | $7.522 | $6.174 | $18.15 |
| Year 4 | Stage 1 | $8.198 | $6.302 | $24.45 |
| Year 5 | Stage 1 | $8.936 | $6.431 | $30.88 |
| Year 6 | Stage 2 | $9.473 | $6.383 | $37.27 |
| Year 7 | Stage 2 | $10.041 | $6.335 | $43.60 |
| Year 8 | Stage 2 | $10.643 | $6.288 | $49.89 |
| Year 9 | Stage 2 | $11.282 | $6.241 | $56.13 |
| Year 10 | Stage 2 | $11.959 | $6.194 | $62.33 |
| Terminal | — | TV=$285.06 | PV(TV)=$147.65 (70% of IV) | |
Bull Scenario
| Period | Stage | DPS / Dist. | PV of DPS | Cumulative IV |
|---|
| Year 1 | Stage 1 | $6.505 | $6.091 | $6.09 |
| Year 2 | Stage 1 | $7.286 | $6.387 | $12.48 |
| Year 3 | Stage 1 | $8.160 | $6.698 | $19.18 |
| Year 4 | Stage 1 | $9.139 | $7.024 | $26.20 |
| Year 5 | Stage 1 | $10.236 | $7.366 | $33.57 |
| Year 6 | Stage 2 | $11.055 | $7.449 | $41.02 |
| Year 7 | Stage 2 | $11.939 | $7.533 | $48.55 |
| Year 8 | Stage 2 | $12.894 | $7.618 | $56.17 |
| Year 9 | Stage 2 | $13.926 | $7.703 | $63.87 |
| Year 10 | Stage 2 | $15.040 | $7.790 | $71.66 |
| Terminal | — | TV=$407.65 | PV(TV)=$211.14 (75% of IV) | |
🔲 Sensitivity Table
| Ke \ gT | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|
| 4.8% | $299 | $342 | $403 | $497 | $665 |
| 5.3% | $258 | $288 | $329 | $387 | $478 |
| 5.8% | $226 | $248 | $277 | $316 | $372 |
| 6.3% | $201 | $218 | $239 | $267 | $304 |
| 6.8% | $181 | $194 | $210 | $230 | $257 |
| 7.3% | $164 | $175 | $187 | $202 | $222 |
| 7.8% | $150 | $158 | $168 | $180 | $195 |
| 8.3% | $138 | $145 | $153 | $162 | $174 |
| 8.8% | $128 | $133 | $140 | $148 | $157 |
Green = >10% above current price. Red = >10% below. Gold = within ±10%.
📉 Long-Term Price Trend Channel
Log-linear trend fitted to full price history. ±1.5σ bands. Green shaded zone = bottom 25% of historical range — historically attractive entry.

🏦 Comparable Valuation
| Company | Ticker | P/E (fwd norm) | EV/EBITDA | Div Yield | FCF Yield |
|---|
| Hershey ★ | HSY | 26.4x | 16.0x | 2.58% | 6.9% |
| Mondelez Intl | MDLZ | 19.5x | 13.5x | 2.60% | 5.0% |
| Campbell Soup | CPB | 12.0x | 10.5x | 4.00% | 6.5% |
| General Mills | GIS | 11.5x | 9.8x | 4.20% | 7.0% |
| Kraft Heinz | KHC | 9.5x | 9.0x | 5.60% | 7.5% |
| HSY 5yr Avg P/E | — | 27.0x | 18.0x | — | — |
💰 Dividend / Distribution Analysis
| Metric | Value |
|---|
| Annual DPS | $5.808 |
| Current Yield | 2.58% |
| Consecutive Growth Years | 15 |
| 1-yr DPS CAGR | +6.0% |
| 3-yr DPS CAGR | +9.2% |
| 5-yr DPS CAGR | +11.2% |
| 10-yr DPS CAGR | +11.0% |
| Payout Ratio (DPS/EPS) | 128.2% ⚠️ |
| FCF Payout Ratio | 64.7% |
| Sustainability Verdict | ⚠️ Watch |
Payout ratio on GAAP EPS is 128% (elevated) due to FY2025 cocoa cost spike crushing reported earnings. However, FCF payout is 64.7% — the dividend is fully covered by free cash flow. Hershey raised the quarterly dividend 6% in Feb 2026 ($1.370→$1.452), signaling board confidence in the recovery thesis. As cocoa prices normalize in FY2026-2027 and EPS rebounds toward $8.51-$9.93, the GAAP payout ratio will recover to a comfortable 65-70% range. Watch, not At Risk. Risk: if cocoa prices spike again.

🔮 Analyst Forecast Section
(a) EPS Consensus
| Year | Low / Actual | Avg | High | # Analysts | Type |
|---|
| 2021 | $7.11 | — | — | — | Actual |
| 2022 | $7.96 | — | — | — | Actual |
| 2023 | $9.06 | — | — | — | Actual |
| 2024 | $10.92 | — | — | — | Actual |
| 2025 | $4.34 | — | — | — | Actual |
| 2026 | $8.04 | $8.51 | $9.84 | 26 | Estimate |
| 2027 | $8.82 | $9.93 | $11.17 | 26 | Estimate |
(b) Revenue Consensus
| Year | Low / Actual | Avg | High | # Analysts | Type |
|---|
| 2021 | $9.0B | — | — | — | Actual |
| 2022 | $10.4B | — | — | — | Actual |
| 2023 | $11.2B | — | — | — | Actual |
| 2024 | $11.2B | — | — | — | Actual |
| 2025 | $11.7B | — | — | — | Actual |
| 2026 | $11.9B | $12.4B | $12.9B | 26 | Estimate |
| 2027 | $12.1B | $12.7B | $13.4B | 26 | Estimate |
(c) Individual Analyst Price Targets
| Analyst | Firm | Rating | PT | Upside |
|---|
| Brian Holland | DA Davidson | Hold | $243 | +8.0% |
| Andrew Lazar | Barclays | Hold | $240 | +6.7% |
| Matthew Smith | Stifel | Hold | $230 | +2.2% |
| Chris Carey | Wells Fargo | Hold | $220 | -2.2% |
| John Baumgartner | Mizuho | Hold | $195 | -13.3% |


💡 Investment Thesis
Bull case: Cocoa prices have already retreated ~40% from peak. If they stabilize near current levels
($7,000-8,000/tonne vs. $12,000 peak), Hershey's gross margin recovers toward 40-42% in FY2026, driving EPS toward
$8.51 consensus. At 26x earnings, fair value is ~$221. At a re-rating to 28x (pre-crisis average), fair value is ~$238.
Add the dividend raised 6% in Feb 2026 and Hershey looks attractive below $200. The brand moat is intact — volume
declines were modest even at the highest prices.
Bear case: Cocoa prices could re-spike if La Niña weather patterns damage West African crops again.
Hershey also faces structural headwinds: GLP-1 weight-loss drugs reducing snack consumption, private label competition
gaining share during elevated pricing periods, and promotional spending to win back shelf space. At $225, the stock
is already trading ABOVE the analyst consensus PT of $212.67 — the street says HOLD at best.
Bottom line: HSY is a great business at a fair-to-elevated price. The cocoa crisis is temporary, but
the stock has already priced in a good chunk of the recovery at $225 vs. analyst avg PT of $213. The DDM Base case
yields ~$211 — essentially confirming the street view. Joseph holds 1,198 shares at $172 avg cost (unrealized gain 31%).
At current price, this is a HOLD — not a screaming buy. Don't add here. Re-evaluate on a dip to $195-200.
⚖️ DDM Verdict: Hold — The Hershey Company (HSY)
Current price: $224.99 | Analyst Avg PT: $212.67
| Tier | Price | Action |
|---|
| Tier 1 — Starter | ≤$193 | Begin position |
| Tier 2 — Add | ≤$174 | Add on weakness |
| Tier 3 — Full | ≤$144 | Full allocation |
| Sell Alert | ≥$240 | Above fair value — consider trimming |
📂 Current Position Summary
| Metric | Value |
|---|
| Shares Held | 1,197.64 |
| Average Cost Basis | $172.06 |
| Current Market Value | $269,457 |
| Unrealized P&L | $+63,391 (+30.8%) |
| Annual DPS | $5.808/yr |
| Annual Dividend Income | $6,956/yr |
| Current Yield (at price) | 2.58% |
| Yield on Cost | 3.38% |
| vs Target (~$200K) | $269,457 / $200,000 (135%) |
Bore Family Office • Analysis generated by Lurch • Not investment advice.