← HRL HUN →
← All Tickers

HSY

HSY

Hold 2026-03-08
Model
DDM
Price at Report
$224.99
Base IV
$209.98
Bear IV
$137.35
Bull IV
$282.80
Entry Zone: 144-193 · Sell Above: 240
Bore Family Office
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
Metric20212022202320242025
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
$137
🔴 Bear
$210
📊 Base
$283
🚀 Bull
$224.99
Current Price
$213
Analyst Avg PT
Intrinsic Value vs PriceFCF Projection
📋 Full 10-Year Projection Tables
Bear Scenario
PeriodStageDPS / Dist.PV of DPSCumulative IV
Year 1Stage 1$6.040$5.656$5.66
Year 2Stage 1$6.282$5.507$11.16
Year 3Stage 1$6.533$5.363$16.53
Year 4Stage 1$6.795$5.222$21.75
Year 5Stage 1$7.066$5.086$26.83
Year 6Stage 2$7.243$4.881$31.72
Year 7Stage 2$7.424$4.684$36.40
Year 8Stage 2$7.610$4.496$40.89
Year 9Stage 2$7.800$4.315$45.21
Year 10Stage 2$7.995$4.141$49.35
TerminalTV=$169.89PV(TV)=$88.00 (64% of IV)
Base Scenario
PeriodStageDPS / Dist.PV of DPSCumulative IV
Year 1Stage 1$6.331$5.928$5.93
Year 2Stage 1$6.900$6.050$11.98
Year 3Stage 1$7.522$6.174$18.15
Year 4Stage 1$8.198$6.302$24.45
Year 5Stage 1$8.936$6.431$30.88
Year 6Stage 2$9.473$6.383$37.27
Year 7Stage 2$10.041$6.335$43.60
Year 8Stage 2$10.643$6.288$49.89
Year 9Stage 2$11.282$6.241$56.13
Year 10Stage 2$11.959$6.194$62.33
TerminalTV=$285.06PV(TV)=$147.65 (70% of IV)
Bull Scenario
PeriodStageDPS / Dist.PV of DPSCumulative IV
Year 1Stage 1$6.505$6.091$6.09
Year 2Stage 1$7.286$6.387$12.48
Year 3Stage 1$8.160$6.698$19.18
Year 4Stage 1$9.139$7.024$26.20
Year 5Stage 1$10.236$7.366$33.57
Year 6Stage 2$11.055$7.449$41.02
Year 7Stage 2$11.939$7.533$48.55
Year 8Stage 2$12.894$7.618$56.17
Year 9Stage 2$13.926$7.703$63.87
Year 10Stage 2$15.040$7.790$71.66
TerminalTV=$407.65PV(TV)=$211.14 (75% of IV)
🔲 Sensitivity Table
Ke \ gT1.5%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%.

Sensitivity Heatmap
📉 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.

Long-Term Trend Channel
🏦 Comparable Valuation
CompanyTickerP/E (fwd norm)EV/EBITDADiv YieldFCF Yield
Hershey ★HSY26.4x16.0x2.58%6.9%
Mondelez IntlMDLZ19.5x13.5x2.60%5.0%
Campbell SoupCPB12.0x10.5x4.00%6.5%
General MillsGIS11.5x9.8x4.20%7.0%
Kraft HeinzKHC9.5x9.0x5.60%7.5%
HSY 5yr Avg P/E27.0x18.0x
💰 Dividend / Distribution Analysis
MetricValue
Annual DPS$5.808
Current Yield2.58%
Consecutive Growth Years15
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 Ratio64.7%
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.
Dividend History
🔮 Analyst Forecast Section
(a) EPS Consensus
YearLow / ActualAvgHigh# AnalystsType
2021$7.11Actual
2022$7.96Actual
2023$9.06Actual
2024$10.92Actual
2025$4.34Actual
2026$8.04$8.51$9.8426Estimate
2027$8.82$9.93$11.1726Estimate
(b) Revenue Consensus
YearLow / ActualAvgHigh# AnalystsType
2021$9.0BActual
2022$10.4BActual
2023$11.2BActual
2024$11.2BActual
2025$11.7BActual
2026$11.9B$12.4B$12.9B26Estimate
2027$12.1B$12.7B$13.4B26Estimate
(c) Individual Analyst Price Targets
AnalystFirmRatingPTUpside
Brian HollandDA DavidsonHold$243+8.0%
Andrew LazarBarclaysHold$240+6.7%
Matthew SmithStifelHold$230+2.2%
Chris CareyWells FargoHold$220-2.2%
John BaumgartnerMizuhoHold$195-13.3%
Analyst Forecast Confidence
Analyst Price Targets
💡 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
$137
🔴 Bear
$210
📊 Base
$283
🚀 Bull
TierPriceAction
Tier 1 — Starter≤$193Begin position
Tier 2 — Add≤$174Add on weakness
Tier 3 — Full≤$144Full allocation
Sell Alert≥$240Above fair value — consider trimming
📂 Current Position Summary
MetricValue
Shares Held1,197.64
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 Cost3.38%
vs Target (~$200K)$269,457 / $200,000 (135%)
Bore Family Office • Analysis generated by Lurch • Not investment advice.