Honest Company Inc
NASDAQ:HNST

Watchlist Manager
Honest Company Inc Logo
Honest Company Inc
NASDAQ:HNST
Watchlist
Price: 6.68 USD -3.05% Market Closed
Market Cap: 674.4m USD
Have any thoughts about
Honest Company Inc?
Write Note

Relative Value

The Relative Value of one HNST stock under the Base Case scenario is 3.94 USD. Compared to the current market price of 6.68 USD, Honest Company Inc is Overvalued by 41%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

HNST Relative Value
Base Case
3.94 USD
Overvaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
47
Median 3Y
1
Median 5Y
1
Industry
1
Forward
1.8
vs History
vs Industry
Median 3Y
-9
Median 5Y
-10.2
Industry
16.8
Forward
-91.9
vs History
2
vs Industry
23
Median 3Y
-3.4
Median 5Y
-5.3
Industry
11.9
vs History
2
vs Industry
28
Median 3Y
-3.3
Median 5Y
-5.1
Industry
17.6
vs History
9
vs Industry
20
Median 3Y
2.1
Median 5Y
2.2
Industry
1.6
vs History
18
vs Industry
51
Median 3Y
0.8
Median 5Y
0.8
Industry
1.2
Forward
1.6
vs History
20
vs Industry
53
Median 3Y
2.6
Median 5Y
2.6
Industry
3.8
vs History
vs Industry
Median 3Y
-7.3
Median 5Y
-7.6
Industry
10.3
Forward
29
vs History
vs Industry
Median 3Y
-6.7
Median 5Y
-7.1
Industry
12.9
Forward
-106.2
vs History
2
vs Industry
25
Median 3Y
-3.2
Median 5Y
-4.5
Industry
12.1
vs History
2
vs Industry
27
Median 3Y
-3.1
Median 5Y
-4.4
Industry
15.3
vs History
11
vs Industry
22
Median 3Y
1.7
Median 5Y
1.7
Industry
1.2

Multiples Across Competitors

HNST Competitors Multiples
Honest Company Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Honest Company Inc
NASDAQ:HNST
676m USD 1.8 -162 -509.5 -152.8
JP
Fancl Corp
TSE:4921
121T JPY 1 109.9 17 118.9 7 954.3 10 745.9
FR
L'Oreal SA
PAR:OR
181.1B EUR 4.2 27.9 18.6 22.2
UK
Unilever PLC
LSE:ULVR
113.9B GBP 2.3 20.7 177.4 204
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.5T INR 8.8 53.2 36.5 39.8
UK
HALEON PLC
LSE:HLN
34.7B GBP 3.1 28.8 17.1 19.6
DE
Beiersdorf AG
XETRA:BEI
27.8B EUR 2.9 37.6 16 22.9
US
Estee Lauder Companies Inc
NYSE:EL
26.8B USD 1.7 132.2 13.1 19.9
JP
Kao Corp
TSE:4452
3T JPY 1.9 36.4 14.4 26.1
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.1T INR 7.8 -296.7 35.2 37.7
IN
Dabur India Ltd
NSE:DABUR
902.9B INR 7.3 50.5 38.2 46.7
P/E Multiple
Earnings Growth P/E to Growth
US
Honest Company Inc
NASDAQ:HNST
Average P/E: 1 945.1
Negative Multiple: -162
N/A N/A
JP
F
Fancl Corp
TSE:4921
17 118.9
50%
345.3
FR
L'Oreal SA
PAR:OR
27.9
30%
0.9
UK
Unilever PLC
LSE:ULVR
20.7
25%
0.8
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
53.2
32%
1.6
UK
HALEON PLC
LSE:HLN
28.8
-7%
N/A
DE
Beiersdorf AG
XETRA:BEI
37.6
61%
0.6
US
Estee Lauder Companies Inc
NYSE:EL
132.2
245%
0.5
JP
Kao Corp
TSE:4452
36.4
205%
0.2
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
Negative Multiple: -296.7 N/A N/A
IN
Dabur India Ltd
NSE:DABUR
50.5
39%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Honest Company Inc
NASDAQ:HNST
Average EV/EBITDA: 832.1
Negative Multiple: -509.5
N/A N/A
JP
F
Fancl Corp
TSE:4921
7 954.3
37%
212.3
FR
L'Oreal SA
PAR:OR
18.6
28%
0.7
UK
Unilever PLC
LSE:ULVR
177.4
20%
8.7
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
36.5
29%
1.2
UK
HALEON PLC
LSE:HLN
17.1
13%
1.3
DE
Beiersdorf AG
XETRA:BEI
16
11%
1.4
US
Estee Lauder Companies Inc
NYSE:EL
13.1
26%
0.5
JP
Kao Corp
TSE:4452
14.4
55%
0.3
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
35.2
41%
0.9
IN
Dabur India Ltd
NSE:DABUR
38.2
35%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Honest Company Inc
NASDAQ:HNST
Average EV/EBIT: 1 118.5
Negative Multiple: -152.8
N/A N/A
JP
F
Fancl Corp
TSE:4921
10 745.9
N/A N/A
FR
L'Oreal SA
PAR:OR
22.2
34%
0.7
UK
Unilever PLC
LSE:ULVR
204
22%
9.2
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
39.8
31%
1.3
UK
HALEON PLC
LSE:HLN
19.6
13%
1.5
DE
Beiersdorf AG
XETRA:BEI
22.9
21%
1.1
US
Estee Lauder Companies Inc
NYSE:EL
19.9
35%
0.6
JP
Kao Corp
TSE:4452
26.1
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
37.7
44%
0.8
IN
Dabur India Ltd
NSE:DABUR
46.7
37%
1.3

See Also

Discover More
Back to Top