- Equity Research Cheat Sheets
- Posts
- HIMS 3Q25 - HIMS CEO says bigger is better. Bull case $75 Bear case $32
HIMS 3Q25 - HIMS CEO says bigger is better. Bull case $75 Bear case $32
Cheat Sheets
Hims & Hers Health (HIMS)
π Revenue $599M (+49% YoY BEAT) | Adj EPS $0.06 vs $0.10 Est MISS | 2.5M Subscribers (+21%) | $78M Adj EBITDA (+53% YoY) | 13.1% Margins | π₯ NOVO WEGOVY PARTNERSHIP ANNOUNCED
Active Discussions with Novo Nordisk for Wegovy Injectable + Oral | Marketing Leverage 39% of Rev (-600bps YoY) | 74% Gross Margin | 50% Growth in Personalized Solutions | $725M+ Weight Loss Target | 1M Sq Ft Facility Footprint
π° Market Cap: $13.1B | π’ 1.5K Employees | π US, UK, EU, Canada
π¨βπΌ CEO Andrew Dudum | π― Personalized Digital Healthcare | πΊπΈ San Francisco, CA
$47.04
π +$2.65 (+5.97%) After Hours
+158% YTD | Post-Earnings Rally
Price Targets (12-18 Months)
Current Price: $47.04
$75.00
Bull Case (+59%)
2026 Revenue: $3.2B | EV/Sales: 4.0x
Platform Dominance
π Needs:
Novo Nordisk Wegovy partnership finalizes (injectable + oral when FDA approved) providing branded GLP-1 pathway β’ Compounded GLP-1 revenue sustains as complement to branded offerings β’ Hers brand hits $1B+ run rate with menopause/hormonal expansion β’ International markets (UK, EU, Canada) scale to $200M+ annually β’ Testosterone and longevity offerings achieve rapid adoption β’ Operating margins expand to 16-18% as platform scales β’ GRAIL cancer screening integration drives proactive care adoption β’ No major FDA regulatory setbacks on compounding or platform operations
$55.00
Base Case (+17%)
2026 Revenue: $2.8B | EV/Sales: 3.0x
Steady Growth
βοΈ Needs:
Novo Nordisk partnership closes with reasonable economics allowing dual compounded/branded strategy β’ Revenue growth maintains 35-40% annually through 2026 β’ Subscriber count reaches 3.0-3.2M by end of 2026 β’ Core Hims sexual health transitions successfully to daily personalized treatments by H2 2026 β’ New specialty launches (testosterone, menopause, longevity, lab testing) contribute 20-25% of revenue β’ Adjusted EBITDA margins stabilize at 13-14% after investment cycle β’ Weight loss maintains $725M+ run rate with mix of compounded and branded β’ Zava integration successful with UK/EU expansion on track β’ Strategic partnerships (Marius testosterone, GRAIL diagnostics) deliver value
$32.00
Bear Case (-32%)
2026 Revenue: $2.3B | EV/Sales: 2.0x
Regulatory Risk
β οΈ Risk:
Novo Nordisk partnership talks collapse or result in unfavorable economics β’ FDA restricts or bans compounded GLP-1s when shortages end causing 30-40% revenue hit β’ Eli Lilly and Novo aggressively litigate and win against compounding pharmacies β’ Core Hims sexual health transition cannibalizes revenue faster than new products scale β’ Customer acquisition costs surge as competition intensifies in telehealth β’ Margin compression from higher COGS, fulfillment costs, and lower-margin branded drugs β’ New product launches (testosterone, menopause) see slower adoption than expected β’ Class action lawsuits or regulatory investigations create overhang
The TL;DR
π°
What Happened
Revenue Beat: $599M vs $580M est (+3.4% surprise), up 49% YoY
EPS Miss: $0.06 vs $0.10 est (40% miss) due to strategic investments in new categories
Subscribers: 2.5M (+21% YoY), added 30K sequentially; 40%+ growth ex-sexual health transition
Adj EBITDA: $78.4M (13.1% margin), up 53% YoY; marketing leverage drove 600bps improvement
Cash Position: $1.1B total liquidity ($630M cash/ST investments); $149M operating CF, $79M FCF
EPS Miss: $0.06 vs $0.10 est (40% miss) due to strategic investments in new categories
Subscribers: 2.5M (+21% YoY), added 30K sequentially; 40%+ growth ex-sexual health transition
Adj EBITDA: $78.4M (13.1% margin), up 53% YoY; marketing leverage drove 600bps improvement
Cash Position: $1.1B total liquidity ($630M cash/ST investments); $149M operating CF, $79M FCF
π
Why It Matters
"Scale Makes Us Better": CEO Dudum: "Scale doesn't just make us bigger, it makes us better" - each customer engagement improves the platform
Personalization Working: Subscribers using personalized solutions grew 50% YoY, driving nearly 50% revenue growth
Facility Verticalization: Footprint expanded from 400K sq ft to 1M+ sq ft in 2025 for compounding infrastructure
Three Growth Pillars: Hims US, Hers US ($1B run rate 2026), International ($1B+ opportunity)
Treatment to Prevention: Platform evolving from treating conditions to proactive health management with diagnostics
Personalization Working: Subscribers using personalized solutions grew 50% YoY, driving nearly 50% revenue growth
Facility Verticalization: Footprint expanded from 400K sq ft to 1M+ sq ft in 2025 for compounding infrastructure
Three Growth Pillars: Hims US, Hers US ($1B run rate 2026), International ($1B+ opportunity)
Treatment to Prevention: Platform evolving from treating conditions to proactive health management with diagnostics
π―
What's Next
π₯ Novo Nordisk Partnership: Active discussions to offer Wegovy injectable + oral formulations; "breadth and assortment is winning formula" - major strategic validation
Q4 Guidance: $605-625M revenue (vs $630M est), $55-65M EBITDA (10% margin) - conservative positioning
FY 2025 Narrowed: $2.335-2.355B revenue (58-59% growth), $307-317M EBITDA (13% margin)
Lab Testing Launch: Whole-body testing rolling out by year-end; $5K-10K tests at "fraction of cost"
2026 Catalysts: Longevity specialty (peptides/GLP/GIP), oral testosterone (Marius partnership), GRAIL cancer screening integration
Q4 Guidance: $605-625M revenue (vs $630M est), $55-65M EBITDA (10% margin) - conservative positioning
FY 2025 Narrowed: $2.335-2.355B revenue (58-59% growth), $307-317M EBITDA (13% margin)
Lab Testing Launch: Whole-body testing rolling out by year-end; $5K-10K tests at "fraction of cost"
2026 Catalysts: Longevity specialty (peptides/GLP/GIP), oral testosterone (Marius partnership), GRAIL cancer screening integration
π‘
Bottom Line for Retail Investors
HIMS delivered a beat-and-miss quarter that the market embraced - stock rallied 6.0% after hours to $47.04 on a game-changing catalyst. Revenue crushed estimates (+49% YoY) while EPS miss was strategic: management prioritizes long-term growth over near-term margins. The headline: active discussions with Novo Nordisk to offer branded Wegovy (injectable + future oral) - this resolves the biggest bear case around regulatory risk on compounded GLP-1s. CEO Dudum emphasized "breadth and assortment is the winning formula" - HIMS will offer compounded AND branded options. Other key insights: 50% growth in personalized solutions, marketing leverage improving 600bps, weight loss on track for $725M+, Hers exploding toward $1B run rate 2026. Testosterone launch showing "immediate product-market fit", menopause addressing 1.3M women annually, lab testing democratizing $10K diagnostics. For retail investors, this rally validates the thesis - multiple growth vectors firing simultaneously with the Novo partnership providing legitimacy and a path beyond compounding. Long-term $6.5B revenue vision by 2030 intact with conviction increasing.
π Bull Thesis
π
GLP-1 Market Leadership + Novo Partnership
π₯ Novo Nordisk Deal: Active discussions for Wegovy injectable + oral; eliminates compounding regulatory risk via branded pathway
Gold Standard Compounding: All API sourced from FDA-registered facilities; for semaglutide, exclusively from FDA green list suppliers
Verticalized Infrastructure: Building "gold standard" compounding at 1M+ sq ft facilities by year-end vs 400K in early 2025
Breadth Strategy: CEO: "breadth and assortment is winning formula" - offering compounded AND branded gives patients choice
Gold Standard Compounding: All API sourced from FDA-registered facilities; for semaglutide, exclusively from FDA green list suppliers
Verticalized Infrastructure: Building "gold standard" compounding at 1M+ sq ft facilities by year-end vs 400K in early 2025
Breadth Strategy: CEO: "breadth and assortment is winning formula" - offering compounded AND branded gives patients choice
π©ββοΈ
Hers Brand Explosion
$1B Run Rate 2026: CFO Okupe confirmed Hers on pace for $1B annual revenue next year (triple-digit growth trajectory)
1.3M Women Annually: Menopause market with only 30% of OB-GYN residencies offering formal treatment training
Diversified Portfolio: Mental health, dermatology (multi-year legacy still growing fast), weight loss all robust
Diagnostics Multiplier: Lab testing will enable proactive care capture "early in journey" across all Hers specialties
1.3M Women Annually: Menopause market with only 30% of OB-GYN residencies offering formal treatment training
Diversified Portfolio: Mental health, dermatology (multi-year legacy still growing fast), weight loss all robust
Diagnostics Multiplier: Lab testing will enable proactive care capture "early in journey" across all Hers specialties
π§¬
Testosterone & Longevity
"Immediate Product-Market Fit": CEO Dudum said testosterone launch response "already indicated immediate product-market fit"
California Peptide Facility: Onshoring R&D at owned peptide manufacturing plant for longevity specialty
2026 Longevity Rollout: Peptides (BPC-157, TB-500), coenzymes, GLP, GIP for performance/recovery/cardiometabolic markers
Oral Testosterone 2026: Marius Pharmaceuticals partnership for FDA-approved oral testosterone with seamless hormone tracking via app
California Peptide Facility: Onshoring R&D at owned peptide manufacturing plant for longevity specialty
2026 Longevity Rollout: Peptides (BPC-157, TB-500), coenzymes, GLP, GIP for performance/recovery/cardiometabolic markers
Oral Testosterone 2026: Marius Pharmaceuticals partnership for FDA-approved oral testosterone with seamless hormone tracking via app
π
Global Expansion
Zava Momentum: $50M+ incremental H2 2025 contribution; "immediately accretive acquisition" with strong momentum
200M+ Addressable Market: Now covering UK, Germany, France, Ireland, Spain; demand "same as US" per Dudum
Canada Imminent: Launching "near future" with generic semaglutide partnerships ready for 2026 availability
Brazil/Australia/Japan Next: "Good grasp" of competitive landscape; expanding to these markets with proven playbook
200M+ Addressable Market: Now covering UK, Germany, France, Ireland, Spain; demand "same as US" per Dudum
Canada Imminent: Launching "near future" with generic semaglutide partnerships ready for 2026 availability
Brazil/Australia/Japan Next: "Good grasp" of competitive landscape; expanding to these markets with proven playbook
π» Bear Thesis
βοΈ
Regulatory & Partnership Execution Risk
Novo Partnership Uncertainty: Discussions are active but not finalized; terms, timing, and economics unknown
503(a) Migration Drag: $20-25M Q4 revenue headwind from shorter shipment cadences; won't normalize until H2 2026
Compounding Dependency: Still heavily reliant on compounded GLP-1s until branded partnership launches; FDA/pharma litigation risk persists
Partnership Economics: Branded Wegovy margins likely lower than compounded; unclear impact on overall weight loss profitability
503(a) Migration Drag: $20-25M Q4 revenue headwind from shorter shipment cadences; won't normalize until H2 2026
Compounding Dependency: Still heavily reliant on compounded GLP-1s until branded partnership launches; FDA/pharma litigation risk persists
Partnership Economics: Branded Wegovy margins likely lower than compounded; unclear impact on overall weight loss profitability
π
Core Business Slowdown
Sexual Health Transition: "Deliberate effort" moving away from on-demand to daily; ex-transition, growth would be 40%+ YoY
H2 2026 Timeline: CFO Okupe said effects won't "meaningfully dissipate" until second half of 2026
Sequential Deceleration: 30K net adds in Q3 vs higher historical quarters; 21% YoY vs 44% in Q3 2024
Near-Term Margin Pause: Management expects "temporary pause in year-over-year margin expansion" starting Q4
H2 2026 Timeline: CFO Okupe said effects won't "meaningfully dissipate" until second half of 2026
Sequential Deceleration: 30K net adds in Q3 vs higher historical quarters; 21% YoY vs 44% in Q3 2024
Near-Term Margin Pause: Management expects "temporary pause in year-over-year margin expansion" starting Q4
πΈ
Profitability Pressure
Gross Margin Compression: 74% in Q3, down 200bps QoQ from shorter weight loss shipment cadences
Q4 Margin Guidance: 10% EBITDA margin midpoint vs 13.1% in Q3 (310bps compression) from investments
G&A and OpEx Rising: G&A up 200bps YoY from Zava integration and leadership hires; Ops/Support also up 200bps
Tech Investment Cycle: Tech/Development up 200bps to 7% of revenue; investments continuing through 2026
Q4 Margin Guidance: 10% EBITDA margin midpoint vs 13.1% in Q3 (310bps compression) from investments
G&A and OpEx Rising: G&A up 200bps YoY from Zava integration and leadership hires; Ops/Support also up 200bps
Tech Investment Cycle: Tech/Development up 200bps to 7% of revenue; investments continuing through 2026
π₯
Competition Intensifying
GLP-1 Commoditization: Wegovy partnership discussions show need to offer branded alongside compounded (breadth = win per Dudum)
Marketing Pressure Ahead: New categories (diagnostics, longevity) less stigmatized = brand transformation needed to reach broader audience
Payback Discipline: One-year payback requirement on marketing may constrain speed of new category scaling
International Complexity: Each market has "nuances in positioning, marketing, offering" - requires local expertise and capital
Marketing Pressure Ahead: New categories (diagnostics, longevity) less stigmatized = brand transformation needed to reach broader audience
Payback Discipline: One-year payback requirement on marketing may constrain speed of new category scaling
International Complexity: Each market has "nuances in positioning, marketing, offering" - requires local expertise and capital
This analysis is for informational purposes only and should not be considered investment advice. Please consult with a financial advisor before making investment decisions.

