investorscraft@gmail.com

Intrinsic Value of Hanesbrands Inc. (HBI)

Previous Close$4.62
Intrinsic Value
Upside potential
Previous Close
$4.62

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hanesbrands Inc. operates as a global leader in basic apparel, specializing in everyday clothing essentials such as underwear, socks, activewear, and casualwear. The company serves a broad consumer base through a diversified portfolio of owned brands, including Hanes, Champion, and Maidenform, sold via wholesale, retail, and e-commerce channels. Its vertically integrated supply chain enhances cost efficiency, while its strong brand recognition supports pricing power in competitive markets. Hanesbrands competes in the fragmented apparel industry, where it leverages scale and operational expertise to maintain a dominant position in innerwear and activewear segments. The company’s revenue model relies on a mix of domestic and international sales, with a focus on mass-market retailers and direct-to-consumer platforms. Despite macroeconomic pressures, Hanesbrands continues to invest in brand innovation and digital transformation to sustain its market share. Its strategic partnerships with major retailers and licensing agreements further bolster its presence in key regions, reinforcing its reputation as a trusted supplier of quality basics.

Revenue Profitability And Efficiency

Hanesbrands reported revenue of $3.51 billion for FY 2024, reflecting challenges in consumer demand and inflationary pressures. The company posted a net loss of $320.4 million, with diluted EPS at -$0.91, driven by restructuring costs and weak sales performance. Operating cash flow stood at $264.2 million, supported by working capital management, while capital expenditures were modest at $37.9 million, indicating disciplined spending.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight operational headwinds, including margin compression and elevated debt servicing costs. Hanesbrands’ capital efficiency remains under pressure, with limited reinvestment in growth initiatives. Free cash flow generation, though positive, is insufficient to meaningfully reduce leverage, underscoring the need for improved profitability and cost optimization.

Balance Sheet And Financial Health

Hanesbrands’ balance sheet shows $214.9 million in cash against $2.55 billion in total debt, reflecting a leveraged position. The high debt burden constrains financial flexibility, though liquidity is supported by operating cash flow. Absence of dividends suggests prioritization of debt reduction, but sustained leverage remains a risk if earnings do not recover.

Growth Trends And Dividend Policy

Revenue trends indicate stagnation, with no dividend payments in FY 2024 as the company focuses on deleveraging. Growth initiatives center on brand revitalization and e-commerce expansion, but macroeconomic uncertainty limits near-term visibility. The lack of a dividend policy aligns with efforts to strengthen the balance sheet.

Valuation And Market Expectations

Market expectations remain cautious, with the stock reflecting concerns over profitability and leverage. Valuation metrics likely incorporate downside risks, including weak earnings and high interest expenses. Investor sentiment hinges on execution of turnaround strategies and debt management.

Strategic Advantages And Outlook

Hanesbrands’ strengths include its strong brand portfolio and supply chain efficiency, but macroeconomic and competitive pressures pose challenges. The outlook depends on successful cost-cutting and demand recovery. Long-term prospects hinge on innovation and digital adoption, though near-term risks persist.

Sources

10-K filing, company financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount