HIMS

$23.48

Public overview and default valuation.

Log in to track this stock.

Valuation Details
Default assumptions: 10Y forecast, 9% market return, 2.5% terminal growth, 15.00% trendline growth.
Want to create your own valuation? Create a free account.
$38.49

With 20% Margin of Safety (MoS):

$30.79
31.14% upside
Capital Efficiency
Average Quarterly ROIC
10.75%
Cost of Capital (estimated)10%
Value StatusCreating Value

The company is earning a higher return on invested capital than it costs to raise that capital — a sign of strong, efficient value creation.

Complete historical ROIC is available with
.
Fundamental Score
85
BullishWeighted across 6 signals
DCF Discount
31.1% discount to price
100
FCF Yield
10.1% trailing FCF yield
100
ROIC vs WACC
ROIC 10.8% vs WACC 10.0% (1.1x)
54
Net Debt / FCF
0.7x net debt to FCF
87
Buybacks
Share count shrinking
80
FCF CAGR (5Y)
258.6% 5Y FCF CAGR (adjusted)
100
Strengths lead the score: DCF Discount, FCF Yield.
Narrative Score
51
Weak
Weighted across 6 recent drivers · Last 30 days-10 vs previous · +2 new driversVs 6-Month Baseline: Low (13th pct)
Trend: Deteriorating downConfidence: 100%Updated: 3h ago
Sources: 98 (News 97 · Analyst 1)
Drivers
84 news sentiment+0.5
10 regulatory scrutiny-0.4
Legal risk-0.0
Upgrade headlines+0.0
Promotions/discounting+0.0
Analyst reiterations0.0
Other Metrics
P/E39.7
Profit Margin6.1%
Owner Earnings$369.80m
One Dollar Premise0.00%
Debt/Equity1.63
Current Ratio2.49
PEG-1.248
Free Cash Flow (in millions)
201920202021202220232024
-$73$2-$29-$19$100$519
How Intrinziq Estimates Fair Value

Intrinziq estimates Hims & Hers Health, Inc.'s intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.

Hims & Hers Health, Inc.Healthcare

Hims & Hers Health, Inc. operates a multi-specialty telehealth platform that connects consumers to licensed healthcare professionals. The company offers a range of health and wellness products and services available to purchase on its websites and mobile application directly by customers. It also provides prescription medication on a recurring basis and ongoing care from healthcare providers; and over-the-counter drug and device products, cosmetics, and supplement products, primarily focusing on wellness, sexual health and wellness, skincare, and hair care. The company's curated non-prescription products include vitamin C, melatonin, biotin, and collagen protein supplements in the wellness category; moisturizer, serums, and face wash in the skincare category; condoms, climax delay spray and wipes, vibrators, and lubricants in the sexual health and wellness category; and shampoos, conditioners, scalp scrubs, and topical treatments, such as minoxidil in the hair care category. In addition, it offers medical consultation services, as well as health and wellness products through wholesale partners. The company is based in San Francisco, California.

Last updated: Feb 06, 2026
Data sources: Financial Modeling Prep
This valuation is based on assumptions and publicly available data. It is not financial advice or a recommendation to buy or sell any security. Always do your own research before making investment decisions.