DCF Tool


Hillenbrand Inc – Burial Casket Manufacturing
hillenbrand is a global diversified industrial company with multiple market-leading brands that serve a wide variety of industries across the globe. we pursue profitable growth and robust cash generation continuing to drive increased value for our shareholders. hillenbrand’s portfolio is composed of two business segments: the process equipment group and batesville. the process equipment group businesses design, develop, manufacture and service highly engineered industrial equipment around the world. batesville is a recognized leader in the north american death care industry. hillenbrand is publicly traded on the nyse under “hi”.
Analysis Results
Intrinsic Value $66.36
Latest Price $47.53
Relative Value 28% undervalued
Thoughts on this result? Let us know.
Cash Flow (Millions)
Analysis Parameters
New Ticker
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of 5.1%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 7.2%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 5.1%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (million) Present value (million)
2024 231 216
2025 243 211
2026 255 207
2027 268 203
2028 282 199
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 5500 million. This corresponds to a present value of 3620 million.

Intrinsic Value Per Share

The total present value of the projected cash flows is 1040 million. Adding in the terminal value gives a total present value of 4660 million.

There are presently 70.2 million outstanding shares, so the intrinsic value per share is 66.36.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 1,607,600,000
Current Cash 242,900,000
Current Liabilities 1,291,000,000
Current Debt 19,700,000
Non-Cash Working Capital (NCWC) 93,400,000
Change in NCWC 2,400,000
EBIT 294,600,000
Tax Provision 102,800,000
Depreciation and Amortization 125,600,000
Capital Expenditure -69,300,000
Unlevered Free Cash Flow 213,673,997
Current Assets 1,402,900,000
Current Cash 234,100,000
Current Liabilities 1,077,800,000
Current Debt 0
Non-Cash Working Capital (NCWC) 91,000,000
Change in NCWC 137,700,000
EBIT 378,500,000
Tax Provision 98,800,000
Depreciation and Amortization 108,200,000
Capital Expenditure -50,300,000
Unlevered Free Cash Flow 455,005,095
Current Assets 1,434,500,000
Current Cash 446,100,000
Current Liabilities 1,035,100,000
Current Debt 0
Non-Cash Working Capital (NCWC) -46,700,000
Change in NCWC -298,400,000
EBIT 375,200,000
Tax Provision 98,600,000
Depreciation and Amortization 115,100,000
Capital Expenditure -40,000,000
Unlevered Free Cash Flow 47,336,065
Current Assets 1,369,700,000
Current Cash 302,200,000
Current Liabilities 852,100,000
Current Debt 36,300,000
Non-Cash Working Capital (NCWC) 251,700,000
Change in NCWC 216,800,000
EBIT 203,200,000
Tax Provision 34,900,000
Depreciation and Amortization 130,600,000
Capital Expenditure -35,900,000
Unlevered Free Cash Flow 514,700,000
Current Assets 1,023,200,000
Current Cash 399,000,000
Current Liabilities 589,300,000
Current Debt 0
Non-Cash Working Capital (NCWC) 34,900,000
Change in NCWC 12,000,000
EBIT 210,800,000
Tax Provision 50,500,000
Depreciation and Amortization 58,500,000
Capital Expenditure -25,500,000
Unlevered Free Cash Flow 195,554,385
Current Assets 610,600,000
Current Cash 56,000,000
Current Liabilities 531,700,000
Current Debt 0
Non-Cash Working Capital (NCWC) 22,900,000
Change in NCWC -11,800,000
EBIT 233,800,000
Tax Provision 65,300,000
Depreciation and Amortization 56,500,000
Capital Expenditure -27,000,000
Unlevered Free Cash Flow 147,287,440
Current Assets 593,600,000
Current Cash 66,000,000
Current Liabilities 511,700,000
Current Debt 18,800,000
Non-Cash Working Capital (NCWC) 34,700,000
Change in NCWC -93,700,000
EBIT 217,300,000
Tax Provision 59,900,000
Depreciation and Amortization 56,600,000
Capital Expenditure -22,000,000
Unlevered Free Cash Flow 89,074,827
Current Assets 600,300,000
Current Cash 52,000,000
Current Liabilities 433,700,000
Current Debt 13,800,000
Non-Cash Working Capital (NCWC) 128,400,000
Change in NCWC -32,600,000
EBIT 191,400,000
Tax Provision 47,300,000
Depreciation and Amortization 60,400,000
Capital Expenditure -21,200,000
Unlevered Free Cash Flow 142,831,078
Current Assets 604,100,000
Current Cash 48,300,000
Current Liabilities 404,200,000
Current Debt 9,400,000
Non-Cash Working Capital (NCWC) 161,000,000
Change in NCWC 57,300,000
EBIT 209,600,000
Tax Provision 49,100,000
Depreciation and Amortization 54,300,000
Capital Expenditure -31,000,000
Unlevered Free Cash Flow 226,790,511
Current Assets 637,800,000
Current Cash 58,000,000
Current Liabilities 491,100,000
Current Debt 15,000,000
Non-Cash Working Capital (NCWC) 103,700,000
Change in NCWC -37,500,000
EBIT 177,300,000
Tax Provision 48,700,000
Depreciation and Amortization 58,400,000
Capital Expenditure -23,600,000
Unlevered Free Cash Flow 120,600,562
Current Assets 639,400,000
Current Cash 42,700,000
Current Liabilities 465,500,000
Current Debt 10,000,000
Non-Cash Working Capital (NCWC) 141,200,000
Change in NCWC 7,900,000
EBIT 116,800,000
Tax Provision 28,300,000
Depreciation and Amortization 89,400,000
Capital Expenditure -29,900,000
Unlevered Free Cash Flow 148,923,159
Current Assets 305,300,000
Current Cash 20,200,000
Current Liabilities 151,800,000
Current Debt 0
Non-Cash Working Capital (NCWC) 133,300,000
Change in NCWC 4,900,000
EBIT 150,400,000
Tax Provision 30,100,000
Depreciation and Amortization 40,400,000
Capital Expenditure -20,900,000
Unlevered Free Cash Flow 141,241,512

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.