HAEMONETICS CORP (HAE)
Surgical & Medical Instruments & Apparatus · Healthcare · $1.9B
Intrinsic Value (Consensus)
$40.59
Current Price
$41.00
Margin of Safety
-1%
1% Above Intrinsic Value
Value: $41
Price: $41
Valuation Model Estimates
Current Price: $41.00
DCF (Discounted Cash Flow)
$72.97
Graham Number
$28.49
Earnings Power Value
$19.90
Relative Value (P/E)
$41.00
Dividend Discount Model
Not applicable
—
Consensus Value
$40.59
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $2.05
- EPS (Forward)
- $2.09
- Book Value
- $17.60
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 12.2%
- Debt/Equity
- 156%
- Revenue Growth
- -2.0%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance