Homepage
AGING Analysis Report
May 13, 2026
11 days ago · 100% complete

Hims & Hers Health, Inc.

HIMS NYSE Categories PDF
Healthcare · Medical - Equipment & Services
San Francisco, CA 94123, United States IPO 2019 forhims.com Updated May 24, 1:33pm
Price
$23.75
Market Cap
$5.2B
Employees
1,637
Beta
2.42
Avg Volume
35,823,784
CEO
Andrew Dudum
Business Description

Hims & Hers Health, Inc. operates a multi-specialty telehealth platform that connects consumers to licensed healthcare professionals. The company offers a range of health and wellness products and services available to purchase on its websites and mobile application directly by customers. It also provides prescription medication on a recurring basis and ongoing care from healthcare providers; and over-the-counter drug and device products, cosmetics, and supplement products, primarily focusing on wellness, sexual health and wellness, skincare, and hair care. The company's curated non-prescription products include vitamin C, melatonin, biotin, and collagen protein supplements in the wellness category; moisturizer, serums, and face wash in the skincare category; condoms, climax delay spray and wipes, vibrators, and lubricants in the sexual health and wellness category; and shampoos, conditioners, scalp scrubs, and topical treatments, such as minoxidil in the hair care category. In addition, it offers medical consultation services, as well as health and wellness products through wholesale partners. The company is based in San Francisco, California.

Business History
Generated: May 1, 2026 9:37am
Price Overview
Last updated: May 24, 2026 1:33pm (just now)
$23.75
-0.26 (-1.08%)
Day Range
$23.30 – $24.53
52-Week Range
$13.74 – $70.43
50-Day MA
$24.25
200-Day MA
$34.94
Volume
13,074,247.00
Analyst Price Targets
Low $12.50
Consensus $26.27
High $60.00
(49 analysts)
Share Structure
Outstanding 219,561,000.00
Float 205,814,724.00
Free Float 93.7%
High free float — 93.7% of shares trade freely, ~6.3% held by insiders/institutions
Very liquid — most shares trade freely. Low insider ownership can mean less management alignment, but makes large position sizing straightforward.
Price History (1 Year)
Last updated: May 24, 2026 1:33pm (just now)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Last updated: May 24, 2026 1:33pm (just now)
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
Period Revenue Net Income Net Margin YoY/QoQ
Key Metrics
API Direct from provider CALC Derived from statements
Industry comparison last run: May 13, 2026 11:28am
P/E Ratio (Price per dollar of earnings)
CALC
Stock Price / EPS (Diluted)
41.67
Stock Price: $23.75
EPS (Diluted): 0.57
P/B Ratio (Price vs net asset value)
API
Stock Price / Book Value Per Share
13.50
Stock Price: $23.75
Total Equity: $540.93M
Shares: 258,230,547
EV/EBITDA (Total value vs operating profit)
API
Enterprise Value / EBITDA
61.34
Market Cap: $5.21B
Total Debt: $1.12B
Cash: $228.62M
EBITDA: $160.12M
Enterprise Value (Takeover price (cap + debt - cash))
API
Market Cap + Total Debt - Cash
$8.3B
Market Cap: $5.21B
Total Debt: $1.12B
Cash: $228.62M
Gross Margin (Revenue left after direct costs)
API
Gross Profit / Revenue
73.8%
Gross Profit: $1.73B
Revenue: $2.35B
Operating Margin (Revenue left after all operations)
API
Operating Income / Revenue
4.5%
Operating Income: $105.61M
Revenue: $2.35B
Net Margin (Revenue left as actual profit)
API
Net Income / Revenue
5.5%
Net Income: $128.37M
Revenue: $2.35B
ROE (Profit from shareholder equity)
API
Net Income / Total Equity
-2.5%
Net Income: $128.37M
Total Equity: $540.93M
ROIC (Profit from all invested capital)
API
NOPAT / Invested Capital
0.7%
Operating Income: $105.61M
Tax Rate: -3.6%
Equity: $540.93M
Total Debt: $1.12B
Cash: $228.62M
Current Ratio (Can it pay short-term bills)
API
Current Assets / Current Liabilities
1.90
Current Assets: $767.64M
Current Liabilities: $404.43M
Debt/Equity (Leverage — debt vs equity)
CALC
Total Debt / Total Equity
2.07
Short-Term Debt: $4.84M
Long-Term Debt: $1.12B
Total Debt: $1.12B
Total Equity: $540.93M
Rev/Share (Top-line per share)
CALC
Revenue / Shares Outstanding
$9.09
Revenue: $2.35B
Shares: 258,230,547
Book Value/Share (Net assets per share)
CALC
(Total Assets - Total Liabilities) / Shares
$2.09
Total Equity: $540.93M
Shares: 258,230,547
FCF/Share (Real cash generated per share)
CALC
(Operating Cash Flow + CapEx) / Shares
$0.29
Operating CF: $300.01M
CapEx: -$226.05M
Shares: 258,230,547
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
API
Last Annual Dividend / Stock Price
0.0%
Last Dividend: N/A
Stock Price: $23.75
Payout Ratio (Earnings paid out as dividends)
Dividends Paid / Net Income
Dividends Paid: N/A
Net Income: $128.37M
Dividends paid not available in cash flow statement
Industry Benchmarks
Last run: May 13, 2026 11:28am
Compares HIMS against LLM-researched typical ranges for its industry. One research call per industry, cached indefinitely — every stock in the same industry reuses the same baseline.
Deep Analysis
Last run: May 13, 2026 11:31:47 am

Pre-flight intelligence scans the company first, then routes to the right analytical methods.

0 Company Classification — What type of company is this?
1 Industry Landscape — Where is the industry headed?
2 Company Momentum — Where is this company trending?
3 Forward Projection — 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a DCF Valuation — Present value of future cash flows
4b Earnings Power Value — Floor value — worth with zero growth
4c Anchored PE — Industry PE adjusted for growth differential
4d Reverse DCF — What growth is the market pricing in?
4e Revenue-Based DCF — For growth/narrative companies (skip if mature earner)
Not applicable for High Growth Profitable companies
4f Anchored P/S — Price-to-Sales peer comparison (skip if mature earner)
Not applicable for High Growth Profitable companies
4g Scenario Analysis — Bull / Base / Bear (skip if mature earner)
Not applicable for High Growth Profitable companies
4h Dividend Discount Model — For dividend/income stocks only
Not applicable for High Growth Profitable companies
4i Book Value Analysis — For deep value / turnaround stocks only
Not applicable for High Growth Profitable companies
4j Insider Activity — Are insiders buying or selling?
4f Cash Flow Quality — How trustworthy is the FCF?
4g Debt Maturity Risk — Can it handle its debt?
4h Macro Environment — Rates, market valuation, volatility
4i Sector Intelligence — How does this company compare within its sector?
4j Revenue Confidence — How reliable is the growth projection?
4k Sensitivity Analysis — How fragile is the fair value estimate?
4l Sector Demand Cycle — Is the sector in a boom, steady state, or contraction?
5 AI Investigation — Adaptive research engine (Claude)
5b Thesis Evaluation — What does the market believe? (narrative/platform stocks only)
Not applicable for High Growth Profitable companies
6 Valuation Synthesis — Weighted verdict from all methods (requires Layer 4)
Income Statement (Annual)
Last updated: May 24, 2026 1:33pm (just now)
Metric 2021 2022 2023 2024 2025
Revenue $271.9M $526.9M $872.0M $1.5B $2.3B
Cost of Revenue $67.4M $118.2M $157.1M $303.4M $614.3M
Gross Profit $204.5M $408.7M $714.9M $1.2B $1.7B
Operating Expenses $319.5M $477.4M $744.4M $1.1B $1.6B
Operating Income -$115.0M -$68.7M -$29.5M $61.9M $105.6M
Net Income -$107.7M -$65.7M -$23.5M $126.0M $128.4M
EBITDA -$111.0M -$61.2M -$19.9M $79.0M $160.1M
EPS $-0.58 $-0.32 $-0.11 $0.58 $0.57
EPS (Diluted)
Balance Sheet (Annual)
Last updated: May 24, 2026 1:33pm (just now)
Metric 2021 2022 2023 2024 2025
Cash & Equivalents $71.8M $46.8M $96.7M $220.6M $228.6M
Total Current Assets $269.9M $216.6M $265.1M $395.8M $767.6M
Total Assets $420.6M $366.3M $441.2M $707.5M $2.2B
Current Liabilities $79.2M $47.9M $88.5M $221.4M $404.4M
Long-Term Debt $0 $0 $0 $0 $1.1B
Total Liabilities $86.0M $54.6M $97.2M $230.8M $1.6B
Total Equity $334.6M $311.7M $344.0M $476.7M $540.9M
Retained Earnings -$279.0M -$344.6M -$368.2M -$242.1M -$113.8M
Cash Flow (Annual)
Last updated: May 24, 2026 1:33pm (just now)
Metric 2021 2022 2023 2024 2025
Operating Cash Flow -$34.4M -$26.5M $73.5M $251.1M $300.0M
Capital Expenditure -$5.0M -$7.2M -$26.5M -$52.8M -$226.0M
Free Cash Flow -$39.4M -$33.8M $47.0M $198.3M $74.0M
Acquisitions (net) -$46.5M $-459,000 $0 -$15.4M -$145.2M
Debt Repayment
Dividends Paid
Stock Buybacks -$22.0M $0 -$2.0M -$83.0M -$90.0M
Net Change in Cash $44.3M -$25.0M $49.9M $123.9M $8.0M
Analyst Estimates (Annual)
Last updated: May 24, 2026 1:33pm (just now)
Metric 2027 2028 2029 2030
Revenue $3.4B
$3.1B – $4.3B
$3.9B
$3.9B – $4.0B
$4.6B
$4.4B – $5.1B
$4.2B
$4.0B – $4.7B
EBITDA $373.1M
$339.8M – $387.6M
$468.9M
$392.0M – $535.1M
$513.9M
$456.0M – $601.4M
$1.8B
$1.7B – $2.0B
Net Income $100.7M
$82.8M – $184.3M
$189.6M
$150.9M – $235.4M
$311.2M
$292.7M – $356.1M
$360.2M
$338.8M – $412.2M
EPS
Growth Trends (YoY %)
Last updated: May 24, 2026 1:33pm (just now)
Metric 2022 2023 2024 2025
Revenue Growth +93.8% +65.5% +69.3% +59.0%
Gross Profit Growth +99.9% +74.9% +64.1% +47.8%
Operating Income Growth +40.3% +57.1% +310.2% +70.6%
Net Income Growth +39.0% +64.1% +635.3% +1.8%
EBITDA Growth +44.8% +67.4% +496.2% +102.7%
Insider Trading (Recent)
Date Insider Type Shares Price Value
2026-05-20 Carroll Patrick Harrison A-Award 435.00 $0.00 $0
2026-05-20 Payne Christopher D A-Award 647.00 $0.00 $0
2026-05-20 WELLS DAVID B A-Award 957.00 $0.00 $0
2026-05-18 Okupe Oluyemi M-Exempt 7,950.00 $5.01 $39,830
2026-05-18 Okupe Oluyemi S-Sale 7,950.00 $23.64 $187,916
2026-05-18 Okupe Oluyemi M-Exempt 7,950.00 $5.01 $39,830
2026-04-20 Boughton Soleil S-Sale 9,463.00 $30.00 $283,890
2026-04-20 Okupe Oluyemi M-Exempt 7,000.00 $11.53 $80,710
2026-04-20 Okupe Oluyemi M-Exempt 5,553.00 $5.01 $27,821
2026-04-20 Okupe Oluyemi S-Sale 19,645.00 $29.96 $588,615
2026-04-20 Okupe Oluyemi M-Exempt 5,553.00 $5.01 $27,821
2026-04-20 Okupe Oluyemi M-Exempt 7,000.00 $11.53 $80,710
2026-04-17 Okupe Oluyemi M-Exempt 6,184.00 $5.01 $30,982
2026-04-16 Okupe Oluyemi S-Sale 36,922.00 $25.90 $956,147
2026-04-17 Okupe Oluyemi S-Sale 18,005.00 $27.83 $501,158
2026-04-17 Okupe Oluyemi M-Exempt 6,184.00 $5.01 $30,982
2026-04-09 Dudum Andrew G-Gift 422,933.00 $0.00 $0
2026-04-09 Dudum Andrew G-Gift 422,933.00 $0.00 $0
2026-04-06 Okupe Oluyemi M-Exempt 3,975.00 $5.01 $19,915
2026-04-06 Okupe Oluyemi S-Sale 3,975.00 $19.98 $79,409
Narrative Economics
The story the market is telling about this stock — the intangible X-factor (founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for HIMS.
Delvantic AI Findings
Independent analyst synthesis · claude-opus-4-7 · generated 2026-05-13 11:32:16
Reviews the pipeline's own verdicts
Verdict Dissent from "Priced for Perfection" — at $23.68 this is a binary bet on Q1'26 being a one-time GLP-1 transition charge; fair value spans $15 (bear) to $33 (bull) and Q2 print is the only thing that collapses the range, so stay out until then.

The Q1 2026 print is the elephant: revenue $608.1M (essentially flat sequentially from $617.8M in Q4'25) and a $92.1M net loss after five consecutive profitable quarters. That's a swing of roughly $113M in net income on flat revenue, which screams either a one-time charge (GLP-1 inventory writedown post-FDA compounding crackdown? legal accrual? stock comp spike?) or a structural margin collapse. The synthesis labels this "Priced for Perfection" but doesn't reckon with the fact that the perfection trade already broke — Q1'26 margins are -15.1% versus +8.4% a year ago on the same revenue base ($608M vs $586M, essentially 3.8% YoY growth, not the 59% the momentum tile cites because that figure is stale and uses mid-2024 comps). Revenue growth has decelerated from triple digits to low single digits in four quarters. That's not deceleration, that's a wall.

The classification model calling this "high_growth_profitable" at 0.82 confidence is wrong as of the latest quarter — it's pattern-matching on annual 2025 numbers ($2.35B rev, $128M NI) and missing that the most recent data point inverted the thesis. Pre-flight's "pre-profit-platform" framing is closer but still too generous; a platform with 73% gross margins that can't hold operating profitability at $600M quarterly revenue isn't a platform, it's a marketing-arbitrage DTC business where CAC is eating the P&L. FCF of $74M on $300M operating cash flow with $226M capex is also suspicious for an "asset-light" telehealth company — that capex line suggests they're building physical compounding/fulfillment infrastructure, which is exactly the wrong direction if the GLP-1 compounding loophole is closing. The synthesis flagging "weak cash flow quality" is the most honest secondary signal in the stack.

The contrarian case: at $5.2B market cap on $2.4B+ run-rate revenue (2.2x sales), if Q1'26's loss is a one-time GLP-1 transition charge and the underlying subscription business (sexual health, derm, mental health — the boring stuff) is still growing 20-30% with 5-10% margins, you're paying ~15x normalized earnings for a brand with 2M+ subscribers and real recurring revenue. Insider selling is all M-Exempt option exercises followed by sales, which is mechanical, not necessarily a signal — though the volume and clustering on April 16-20 right before/after a brutal print deserves scrutiny. The bull case requires you to believe Q1 was noise; the bear case requires you to believe revenue stalling at $600M with margin collapse is the new regime. Both are defensible from this data; neither is "priced for perfection" — it's priced for ambiguity.

I dissent partially from the synthesis. "Priced for perfection" was the right call at $70; at $23.68 with the stock already down 66%, the framing should be "priced for a binary outcome." If GLP-1 revenue (~50% of the business per prior disclosures) survives the compounding ban via branded partnerships at reasonable economics, fair value is $30-35 (3x sales, 20x normalized earnings on $250M+ NI). If GLP-1 collapses and the core business reverts to $1.2-1.5B at 5% margins, fair value is $12-15 (10x earnings, 1.5x sales). The Q1'26 loss tilts probability toward the bear scenario but doesn't confirm it — we need Q2 to see if the loss recurs or normalizes. The thin spot in the data is that we have no debt figure, no equity figure, and no segment breakdown of GLP-1 vs core, which makes any precise valuation guesswork. Wait for Q2'26 print and management commentary on the loss; do not commit capital based on an annual-2025 narrative that the latest quarter just contradicted.

GPT Critique
Second-opinion review · gpt-4o · generated 2026-05-13 11:32:32
Reviews the Opus findings above
Verdict I largely agree with Opus's "priced for a binary outcome" stance at $23.68, with fair value potentially between $15 and $33 depending on Q2 outcomes. However, the market is adequately reflecting risks, not perfection.

From my perspective, the most striking aspect of Hims & Hers Health, Inc.'s financial data is the stark contrast in net income between Q1 2026 and the previous quarters. The abrupt return to a net loss of $92.1 million after several profitable quarters raises immediate red flags. This 15.1% negative margin, compared to prior positive results, suggests a significant financial disturbance — possibly a one-time expense or a structural issue that needs to be addressed. Furthermore, revenue growth has decelerated precipitously from a healthy 59% year-over-year increase to a mere 3.8% in recent quarters. This deceleration is concerning, as it indicates potential saturation in their market or operational challenges. The recent insider selling activity, particularly the volume and timing, could suggest a lack of confidence from those most familiar with the company's operations.

I agree with Claude Opus’s assessment that the Q1 2026 results are pivotal and create ambiguity regarding the company’s financial health. Opus correctly identifies the $92.1 million net loss as a critical issue. However, I disagree with the notion that the classification as "high_growth_profitable" is entirely misplaced. While the recent quarter was poor, the annual figures still reflect substantial growth from 2021 to 2025, with revenue increasing almost ninefold. The "pre-profit-platform" descriptor remains relevant, especially given the high gross margins typical of a scalable platform. I am aligned with Opus's skepticism toward the company’s capex direction, which seems incongruent with the asset-light telehealth model they claim to follow.

Opus's argument that the market has mispriced Hims & Hers as "priced for perfection" at the current level of $23.68 merits consideration. While I agree that at $70, such a label would be accurate, the significant decline in stock price reflects a market adjustment for inherent risks, not an unrealistic perfection scenario. Thus, Opus's framing of this as a "binary outcome" situation, contingent on the Q2 2026 results, is more precise. The potential outcomes (GLP-1 revenue continuation or collapse) indeed suggest a wide valuation range, from $12 to $35, depending on future developments.

A careful skeptic might argue that both Opus and I are potentially overemphasizing the importance of one quarterly result without sufficient context on the long-term strategic direction or resilience of the core business segments outside GLP-1. They might suggest that the insider sales, while concerning, could be routine profit-taking rather than a reaction to business fundamentals, given their mechanistic nature. Additionally, the absence of total debt and equity figures limits a full assessment of financial stability, which could alter the perceived risk profile.

Community AI Feedback
No community reviews yet for HIMS. Be the first — export the analysis to your AI and contribute back.
My Notes personal — only you see this
Data via Financial Modeling Prep · Cached for performance · fmp
v1.1.256 · f3db1def · 2026-05-22 16:31:52