Growth & Assumptions
Market & Balance Sheet Data
Cash Flow Projection
Valuation Breakdown
Calculated Fair Value
Hims & Hers Health, Inc. (HIMS) DCF Valuation Analysis
Independent intrinsic value calculation based on latest financial reports.
Our Hims & Hers Health, Inc. DCF calculator utilizes a two-stage Discounted Cash Flow model to estimate the true value of HIMS stock. As of the most recent quarterly report (6/30/2026), Hims & Hers Health, Inc. generated $129,827,000 in Trailing Twelve Month (TTM) Free Cash Flow.
Key Valuation Metrics for HIMS
By discounting HIMS's future cash flows using an expected return of 11%, we can determine if the stock is currently trading at a margin of safety. A positive margin of safety suggests that market expectations may be too low relative to the company's historical cash flow productivity.
Final Verdict
For HIMS to be considered a fair investment at current levels, it would need to sustain a cash flow growth rate of approximately 38.20% for the next five years. This valuation model accounts for Hims & Hers Health, Inc.'s current cash position of $841,048,000 and total debt of $1,546,238,976. With a fair value of $41.89, HIMS shows potential upside for long-term investors.
Why use DCF for HIMS?
Discounted Cash Flow is widely considered the most accurate method for valuing mature companies like Hims & Hers Health, Inc.. Using our Free DCF Calculator, you can customize every assumption in this model to see how it affects the intrinsic value.