Hayward Holdings, Inc. (HAYW)
Refrigeration & Service Industry Machinery · Industrials · $3.0B
Intrinsic Value (Consensus)
$10.26
Current Price
$13.60
Margin of Safety
-24.6%
24.6% Above Intrinsic Value
Value: $10
Price: $14
Valuation Model Estimates
Current Price: $13.60
DCF (Discounted Cash Flow)
$48.98
Graham Number
$10.58
Earnings Power Value
$6.60
Relative Value (P/E)
$13.60
Dividend Discount Model
Not applicable
—
Consensus Value
$10.26
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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)
- $0.68
- EPS (Forward)
- $0.82
- Book Value
- $7.32
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 9.5%
- Debt/Equity
- 60%
- Revenue Growth
- 6.7%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance