Hillman Solutions Corp. (HLMN) intrinsic value & 10-year financials
Hillman Solutions Corp. (HLMN) has a Graham intrinsic value of $2.91 per share. At $7.37 on Oct 17, 2026, the stock trades 153% above that value. Over the last 8 fiscal years revenue grew 4.2% a year to $1.6B, with an average return on invested capital of 2.7%.
- Graham intrinsic value
- $2.91
- Share price (Oct 17, 2026)
- $7.37
- Price vs Graham value
- 153% above
- Market cap
- $1.5B
- Revenue (FY2025)
- $1.6B
- Revenue growth (8-yr CAGR)
- 4.2%
- ROIC (10-yr avg)
- 2.7%
- Free cash flow (FY2025)
- $35.1M
HLMN 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $1.6B | $40.3M | $0.20 | $35.1M | 7.3% | 4.3% |
| FY2024 | $1.5B | $17.3M | $0.09 | $98.1M | 6.0% | 3.1% |
| FY2023 | $1.5B | -$9.6M | -$0.05 | $172.3M | 4.1% | 3.1% |
| FY2022 | $1.5B | -$16.4M | -$0.08 | $49.4M | 2.7% | 1.9% |
| FY2021 | $1.4B | -$38.3M | -$0.28 | -$161.8M | 0.7% | 0.4% |
| FY2020 | $1.4B | -$24.5M | -$0.27 | $46.8M | 4.8% | 2.5% |
| FY2019 | $1.2B | -$85.5M | -$0.96 | -$5.4M | 0.6% | 3.2% |
| FY2018 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Hillman Solutions Corp. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Hillman Solutions Corp. has historically struggled to out-earn its cost of capital, averaging just 2.6% ROIC.
Hillman Solutions Corp. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Hillman Solutions Corp. is modeled at 4.2% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $2.91 per share.