US · HAIN
The Hain Celestial Group, Inc.
- Sector
- Consumer Defensive · Packaged Foods
- Headquarters
- Hoboken, NY 11042
- Website
- hain.com
Price · as of 2025-06-30
$0.68
Market cap 72.74M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $15.76 | +2,222.77% |
| Intrinsic Value(DCF) | $0.73 | +7.59% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $9.58 | +1,311.64% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $15.88 | $38.79 | $16.89 | $6.67 | $20.16 |
| 2012 | $35.74 | $47.11 | $34.20 | $7.42 | $28.10 |
| 2013 | $39.33 | $47.45 | $176.48 | $9.73 | $40.73 |
| 2014 | $49.01 | $46.68 | $174.19 | $11.61 | $38.27 |
| 2015 | $58.27 | $50.99 | $274.01 | $13.93 | $50.11 |
| 2016 | $35.77 | $37.13 | $1.64 | $8.16 | $0.04 |
| 2017 | $40.05 | $39.32 | $0.00 | $9.95 | $4.05 |
| 2018 | $28.92 | $34.99 | $0.00 | $7.33 | $0.46 |
| 2019 | $19.62 | $28.96 | $0.00 | $0.00 | $0.00 |
| 2020 | $33.03 | $33.66 | $0.00 | $1.73 | $0.00 |
| 2021 | $38.02 | $38.19 | $0.00 | $10.36 | $3.32 |
| 2022 | $20.23 | $32.04 | $0.00 | $5.79 | $3.60 |
| 2023 | $9.59 | $24.05 | $0.00 | $0.00 | $0.00 |
| 2024 | $8.47 | $22.01 | $0.00 | $0.00 | $0.00 |
| 2025 | $1.82 | $15.76 | $0.00 | $0.00 | $9.58 |
AI valuation
Our deep-learning model estimates The Hain Celestial Group, Inc.'s (HAIN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $15.76
- Current price
- $0.68
- AI upside
- +2,222.77%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$0.73
+7.59% upside
Graham-Dodd
—
— upside
Graham Formula
$9.58
+1,311.64% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| HAIN | The Hain Celestial Group,… | $0.68 | 72.74M | +2,223% | +8% | — | +1,312% | -0.31 | 0.35 | 0.11 | -2.13 | -0.05 | -0.69 | 21.42% | -29.59% | -34.03% | -74.88% | -31.57% | -28.53% | 1.64 | -7.96 | 1.91 | 0.75 | -1.73 | 60119.00% | -1017.00% | -10382.00% | -1.93% | 0.08 | -0.22% | 0.00% | 0.00% | 35.33% | -1.93 | -280.50 | 0.57 | 0.34 |
| BRID | Bridgford Foods Corporati… | $7.26 | 65.9M | +1,160% | -55% | -26% | — | -5.58 | 0.64 | 0.32 | -11.96 | -1.88 | 0.64 | 19.29% | -8.18% | -5.78% | -10.96% | -11.42% | -8.77% | 0.05 | -60.18 | 2.98 | 1.20 | -0.78 | 29730.00% | 328.00% | 11116.00% | -12.46% | -0.27 | -7.58% | 0.00% | 0.00% | 0.00% | -4.22 | -8.58 | 0.35 | 3.91 |
| BRLS | Borealis Foods Inc. | $1.65 | 35.41M | — | +44% | — | — | -4.78 | -173.95 | 4.37 | -8.45 | -0.65 | -41.28 | 7.91% | -73.75% | -91.54% | -365.45% | -82.19% | -61.74% | -46.39 | -4.03 | 0.46 | 0.10 | -1.75 | 73333.00% | — | -2408.00% | -14.09% | -0.59 | -69.09% | 0.00% | 0.00% | 0.00% | -7.48 | -8.95 | 5.52 | -1.85 |
| CHGG | Chegg, Inc. | $0.66 | 71.83M | +4,336% | -60% | — | +4,171% | -0.67 | 0.58 | 0.18 | 5.23 | — | 0.61 | 60.19% | -16.80% | -27.44% | -66.17% | -24.70% | -18.05% | 0.70 | -107.32 | 0.86 | 0.63 | 3.46 | -8815.00% | -3897.00% | -12514.00% | -18.36% | 0.11 | -4.93% | 0.00% | 0.00% | 421.51% | -1.27 | -6.34 | 0.21 | -4.24 |
| IMG | CIMG Inc. | $0.48 | 4.32M | +38,526% | +18,380,846% | +2,787% | — | — | 0.09 | 0.43 | 11.50 | — | 0.09 | 1.22% | -50.48% | -47.42% | 0.00% | 546.90% | 0.00% | 0.05 | — | 3.06 | 2.39 | -0.51 | -2965.00% | 43348.00% | 6889.00% | -400.17% | -0.76 | 1850.99% | 0.00% | — | 17.72% | 9.32 | 2.75 | -4.70 | -0.89 |
| ISPR | Ispire Technology Inc. | $2.35 | 134.63M | +1,203% | -47% | — | +111% | -4.49 | 291.47 | 1.38 | -4.44 | -2.89 | -108.26 | 17.77% | -29.69% | -30.78% | -223.84% | 544.54% | -34.90% | 11.67 | — | 1.01 | 0.89 | 0.48 | 15556.00% | -1607.00% | -6048.00% | -4.81% | -0.10 | 121.93% | 0.00% | 0.00% | 0.03% | -4.20 | -18.76 | 1.25 | 0.41 |
| LFVN | LifeVantage Corporation | $4.65 | 59.49M | +1,022% | +3% | -8% | +274% | 14.98 | 4.24 | 0.64 | 9.01 | 6.50 | 4.27 | 80.37% | 5.34% | 4.29% | 32.34% | 40.01% | 14.83% | 0.34 | — | 1.87 | 0.89 | -0.56 | 23043.00% | 1417.00% | 558.00% | 7.16% | 0.44 | 43.03% | 1.41% | 21.10% | 8.94% | 11.34 | 13.16 | 0.61 | 4.46 |
| SKIL | Skillsoft Corp. | $4.19 | 36.7M | +1,544% | +63% | — | — | — | 1.49 | 0.26 | 9.45 | — | -0.22 | 74.60% | -13.11% | -22.96% | 0.00% | -10.29% | 0.00% | 6.28 | -1.10 | 0.88 | 0.74 | 7.34 | -6572.00% | -402.00% | -17688.00% | 8.28% | 0.08 | 1.79% | 0.00% | — | 12.75% | -9.02 | 54.17 | 1.18 | -1.52 |
| VSA | TCTM Kids IT Education In… | $1.40 | 1.11M | +1,728% | +383% | — | +3,186% | -2.43 | -0.72 | 1.11 | -3.99 | — | -0.72 | 36.19% | -43.25% | -50.10% | 32.44% | 32.73% | -95.71% | -0.12 | -6491.95 | 0.03 | -0.02 | -0.55 | -689487.00% | -1486.00% | 2171.00% | -14.40% | -0.07 | 12.09% | 0.00% | 0.00% | 0.57% | -2.98 | -8.06 | 1.29 | -67.46 |
About The Hain Celestial Group, Inc.
The Hain Celestial Group, Inc. manufactures, markets, and sells organic and natural products in United States, United Kingdom, and internationally. It operates through two segments, North America and International. The company offers infant formula; infant, toddler, and kids' food; plant-based beverages and frozen desserts, such as soy, rice, oat, almond, and coconut; and condiments. It also provides cooking and culinary oils; cereal bars; canned, chilled fresh, aseptic, and instant soups; yogurts, chilis, chocolate, and nut butters; and juices. In addition, the company offers hot-eating desserts, cookies, refrigerated and frozen plant-based meat-alternative products, jams, fruit spreads, jellies, honey, natural sweeteners, and marmalade products, as well as other food products. Further, it provides snack products comprising potato, root vegetable and other exotic vegetable chips, straws, tortilla chips, whole grain chips, pita chips, and puffs; and personal care products that include hand, skin, hair, and oral care products, as well as deodorants, baby food, body washes, sunscreens, and lotions under the Alba Botanica, Avalon Organics, Earth's Best, JASON, Live Clean, and Queen Helene brands name. Additionally, the company offers herbal, green, black, wellness, rooibos, and chai tea under the Celestial Seasonings brand. It sells pantry products under the Spectrum, Spectrum Essentials, MaraNatha, Imagine broths, Hain Pure Foods, Health Valley, and Hollywood brands. It sells its products through specialty and natural food distributors, supermarkets, natural food stores, mass-market and e-commerce retailers, food service channels and clubs, and drug and convenience stores in approximately 80 countries worldwide. The company was incorporated in 1993 and is headquartered in Lake Success, New York.
- CEO
- Alison E. Lewis
- Employees
- 2.79K
- Beta
- 0.61
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.73 ÷ $0.68) − 1 = +7.59% (DCF, example).