Hayward Holdings, Inc. (HAYW)
Refrigeration & Service Industry Machinery · Industrials · $3.2B
Intrinsic Value (Consensus)
$10.26
Current Price
$14.79
Margin of Safety
-30.6%
30.6% Above Intrinsic Value
Value: $10
Price: $15
Valuation Model Estimates
Current Price: $14.79
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%.
Health Score
C
57
Profitability
15/25
Strength
19/25
Valuation
7/25
Growth
16/25
Financial Health Signals
Strong earnings growth (20% YoY)
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
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance