Homepage
Full 18-step deep-dive · ~20–30 min · a member feature.
No report run on this ticker yet
Only preliminary foundational data below
Sign in to run a fresh report
Free · results in ~10 min
For AI assistants & researchers — machine-readable summary of this page
What this page is: Delvantic's full research page for The Honest Company, Inc. (HNST) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.
Page map (sections in order; each card carries a stable
reference-name attribute you can cite):
profile-header/price-overview— company profile, live quote, market capextended-analysis— the core: three AI lens reads with findings, scores, and the analyst memofuture-predictions— our forward price-band predictionsmarket-narrative/ai-findings/gpt-critique— narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)- Members-only sections (render as login gates for anonymous readers):
price-history,income-trend,key-metrics,financials(statement tables),insider-trading. The analysis above is public; the raw data tables require a free account.
More for machine readers: site briefing at
/llms.txt ·
any ticker resolves at delvantic.com/stock/TICKER ·
raw inputs are public-company filings and market data (via licensed data feeds);
every model, score, lens read, and prediction on this page is Delvantic's own analysis.
Consumer Defensive · Household & Personal Products
Los Angeles, CA 90094, United States
honest.com
Price
$5.26
Market Cap
$561.1M
Employees
174
Beta
2.17
Avg Volume
2,075,033
CEO
Ms. Carla Vernon
The Honest Company, Inc. is a mission-driven personal care company offering clean, safe, and effective products for babies and adults. It specializes in categories such as diapers, wipes, bath and body items, beauty products, sanitizing wipes, and moisturizers like the Sensitive Rich Cream, all formulated with rigorous safety standards, plant-derived ingredients, and eco-minded designs. The company emphasizes non-toxic, sustainably produced goods, including Clean Conscious Diapers and scented sanitizing wipes in flavors like Lavender and Grapefruit, which target germ reduction while incorporating aloe and glycerin. Products are distributed through major retailers, third-party e-commerce sites, and its own platforms, serving families focused on health, wellness, and environmental responsibility. Founded in 2011 and headquartered in Los Angeles, California, The Honest Company, Inc. plays a key role in the consumer goods market by prioritizing transparency, efficacy testing, and social consciousness in the personal care sector.
Runs with full report
Earnings Schedule
Checked daily · calendar updated Aug 11 No upcoming print on the calendar yet — companies typically confirm a few weeks ahead. Last print was Aug 5, 2026.
EPS surprise history — vs analyst consensus · 5 prints of vendor history
-400.0%
Dec '25
-50.0%
Feb '26
+0.0%
May '26
-2.6%
Jul '26
+900.0%
Aug '26
| Print date | EPS est. | EPS actual | Revenue est. | Revenue actual |
|---|---|---|---|---|
| Aug 5, 2026 | $0.01 | $0.10 +900.0% | — | — |
| Jul 18, 2026 | $0.39 | $0.38 -2.6% | — | — |
| May 6, 2026 | $0.01 | $0.01 +0.0% | — | — |
| Feb 25, 2026 | $0.02 | $0.01 -50.0% | — | — |
| Dec 5, 2025 | $-0.02 | $-0.10 -400.0% | — | — |
Green = beat the estimate, red = missed. An earnings print is the fastest way a thesis changes — our designations should be re-read after each one.
Recent SEC Filings
| Filed | Form | Document |
|---|---|---|
| Aug 10, 2026 | 144 | View |
| Aug 7, 2026 | 144 | View |
| Aug 5, 2026 | 10-Q | View |
| Aug 5, 2026 | 8-K | View |
| Jun 18, 2026 | 8-K | View |
| May 27, 2026 | 8-K | View |
| May 26, 2026 | 4 | View |
| May 22, 2026 | 4 | View |
| May 22, 2026 | 4 | View |
| May 22, 2026 | 4 | View |
| May 22, 2026 | 4 | View |
| May 22, 2026 | 4 | View |
Filings link to the SEC’s EDGAR system. Annual/quarterly reports (10-K, 10-Q, 20-F) carry the full story; 8-K/6-K current reports are the fastest signal that something material happened.
Price Overview
Last updated: Aug 11, 2026 11:00am (just now)
Current data · timestamped when a report runs
$5.26
Change · Aug 11
+0.03 (+0.57%)
Day Range
$5.11 – $5.27
52-Week Range
$2.07 – $5.84
50-Day MA
$3.83
200-Day MA
$3.10
Volume
57,902.00
Share Structure
Outstanding
109,087,539.00
Float
95,090,436.00
Free Float
87.2%
High free float
— 87.2% of shares trade freely, ~12.8% 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)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
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
TD Twelve Data statement
HEX SEC filing
P/E Ratio (Price per dollar of earnings)
HEXStock Price / EPS (Diluted)
-37.57
Stock Price: $5.26
EPS (Diluted): -0.14
EPS (Diluted): -0.14
P/B Ratio (Price vs net asset value)
HEXStock Price / Book Value Per Share
3.45
Stock Price: $5.26
Total Equity: $169.67M
Shares: 111,209,322
Total Equity: $169.67M
Shares: 111,209,322
EV/EBITDA (Total value vs operating profit)
HEXEnterprise Value / EBITDA
-30.30
Market Cap: $561.10M
Total Debt: $0.00
Cash: $89.58M
EBITDA: -$15.56M
Total Debt: $0.00
Cash: $89.58M
EBITDA: -$15.56M
Enterprise Value (Takeover price (cap + debt - cash))
HEXMarket Cap + Total Debt - Cash
$471.5M
Market Cap: $561.10M
Total Debt: $0.00
Cash: $89.58M
Total Debt: $0.00
Cash: $89.58M
P/S Ratio (Price per dollar of revenue)
HEXStock Price / Revenue Per Share
1.58
Stock Price: $5.26
Revenue: $371.32M
Shares: 111,209,322
Revenue: $371.32M
Shares: 111,209,322
EV/Sales (Total value vs revenue — works when P/E can't)
CALC1.27
Gross Margin (Revenue left after direct costs)
HEXGross Profit / Revenue
33.3%
Gross Profit: $123.76M
Revenue: $371.32M
Revenue: $371.32M
Operating Margin (Revenue left after all operations)
HEXOperating Income / Revenue
-5.0%
Operating Income: -$18.46M
Revenue: $371.32M
Revenue: $371.32M
Net Margin (Revenue left as actual profit)
HEXNet Income / Revenue
-4.2%
Net Income: -$15.69M
Revenue: $371.32M
Revenue: $371.32M
ROE (Profit from shareholder equity)
HEXNet Income / Total Equity
-9.2%
Net Income: -$15.69M
Total Equity: $169.67M
Total Equity: $169.67M
ROIC (Profit from all invested capital)
HEXNOPAT / Invested Capital
-23.4%
Operating Income: -$18.46M
Tax Rate: -1.3%
Equity: $169.67M
Total Debt: $0.00
Cash: $89.58M
Tax Rate: -1.3%
Equity: $169.67M
Total Debt: $0.00
Cash: $89.58M
Zero debt — invested capital = equity minus cash (very efficient)
Current Ratio (Can it pay short-term bills)
HEXCurrent Assets / Current Liabilities
3.98
Current Assets: $202.43M
Current Liabilities: $50.82M
Current Liabilities: $50.82M
Debt/Equity (Leverage — debt vs equity)
HEXTotal Debt / Total Equity
0.00
Short-Term Debt: $0.00
Long-Term Debt: $0.00
Total Debt: $0.00
Total Equity: $169.67M
Long-Term Debt: $0.00
Total Debt: $0.00
Total Equity: $169.67M
Zero debt — this company carries no debt obligations. Strongest possible score.
Rev/Share (Top-line per share)
HEXRevenue / Shares Outstanding
$3.34
Revenue: $371.32M
Shares: 111,209,322
Shares: 111,209,322
Book Value/Share (Net assets per share)
HEX(Total Assets - Total Liabilities) / Shares
$1.53
Total Equity: $169.67M
Shares: 111,209,322
Shares: 111,209,322
FCF/Share (Real cash generated per share)
HEX(Operating Cash Flow + CapEx) / Shares
$0.12
Operating CF: $15.12M
CapEx: -$1.51M
Shares: 111,209,322
CapEx: -$1.51M
Shares: 111,209,322
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
TDLast Annual Dividend / Stock Price
—
Last Dividend: $0.00
Stock Price: $5.26
Stock Price: $5.26
Payout Ratio (Earnings paid out as dividends)
HEXDividends Paid / Net Income
—
Dividends Paid: N/A
Net Income: -$15.69M
Net Income: -$15.69M
Dividends paid not available in cash flow statement
Income Statement (Annual)
Last updated: Aug 11, 2026 11:00am (just now)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $318.6M | $313.7M | $344.4M | $378.3M | $371.3M |
| Cost of Revenue | $209.5M | $221.3M | $243.8M | $233.7M | $247.6M |
| Gross Profit | $109.2M | $92.3M | $100.5M | $144.7M | $123.8M |
| Operating Expenses | $146.0M | $142.1M | $139.4M | $151.0M | $142.2M |
| Operating Income | -$36.8M | -$49.8M | -$38.9M | -$6.3M | -$18.5M |
| Net Income | -$38.7M | -$49.0M | -$39.2M | -$6.1M | -$15.7M |
| EBITDA | -$32.7M | -$47.0M | -$36.2M | -$3.5M | -$15.6M |
| EPS | $-0.43 | $-0.53 | $-0.42 | $-0.06 | $-0.14 |
| EPS (Diluted) | $-0.43 | $-0.53 | $-0.42 | $-0.06 | $-0.14 |
Balance Sheet (Annual)
Last updated: Aug 11, 2026 11:00am (just now)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $50.8M | $9.5M | $32.8M | $75.4M | $89.6M |
| Total Current Assets | $213.8M | $189.1M | $157.8M | $213.9M | $202.4M |
| Total Assets | $272.6M | $240.6M | $201.6M | $247.4M | $225.4M |
| Current Liabilities | $48.5M | $63.6M | $56.7M | $59.9M | $50.8M |
| Long-Term Debt | — | — | — | — | — |
| Total Liabilities | $93.5M | $94.2M | $78.5M | $73.1M | $55.7M |
| Total Equity | $179.1M | $146.4M | $123.1M | $174.3M | $169.7M |
| Retained Earnings | -$391.7M | -$439.8M | -$479.1M | -$485.2M | -$500.9M |
Cash Flow (Annual)
Last updated: Aug 11, 2026 11:00am (just now)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | -$38.2M | -$76.3M | $19.4M | $1.5M | $15.1M |
| Capital Expenditure | $-220,000 | -$1.6M | -$1.8M | $-530,000 | -$1.5M |
| Free Cash Flow | -$38.4M | -$77.9M | $17.5M | $1.0M | $13.6M |
| Acquisitions (net) | — | — | — | — | — |
| Net Debt Issued / (Repaid) | — | — | — | — | — |
| Dividends Paid | -$35.0M | $0 | $0 | — | — |
| Stock Buybacks | — | — | — | — | — |
| Net Change in Cash | $13.6M | -$41.3M | $23.3M | $42.6M | $14.1M |
Growth Trends (YoY %)
Last updated: Aug 11, 2026 11:00am (just now)| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue Growth | -1.6% | +9.8% | +9.9% | -1.9% |
| Gross Profit Growth | -15.4% | +8.9% | +43.9% | -14.4% |
| Operating Income Growth | -35.2% | +21.8% | +83.7% | -191.6% |
| Net Income Growth | -26.7% | +20.0% | +84.4% | -156.1% |
| EBITDA Growth | -43.9% | +23.1% | +90.4% | -346.1% |
Industry Benchmarks
Compares HNST 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
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)
4f
Anchored P/S
— Price-to-Sales peer comparison (skip if mature earner)
4g
Scenario Analysis
— Bull / Base / Bear (skip if mature earner)
4h
Dividend Discount Model
— For dividend/income stocks only
4i
Book Value Analysis
— For deep value / turnaround stocks only
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)
6
Valuation Synthesis
— Weighted verdict from all methods (requires Layer 4)
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 HNST — it's generated by the pipeline (
market-narrative step).
Claude Reading
No AI findings yet for HNST — they're generated by the
pipeline (
ai-findings step) when a report is run on this ticker.
GPT Reading
No GPT reading yet for HNST — it's generated by the
pipeline (
gpt-critique step) after the other Big-3 seats, when a
report is run on this ticker.
Grok Reading
No Grok reading yet for HNST — it's generated by the
pipeline (
grok-critique step) alongside the other Big-3 seats, when a
report is run on this ticker.
Advanced Analysis Forensic deep-dive · four lenses
No community reviews yet for HNST.
Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes
personal — only you see this
Sign in to save personal notes and rate your interest in this stock.
Data via Financial Modeling Prep · Cached for performance · twelvedata
v1.1.525 · a5aac093 · 2026-08-10 20:52:14